DDM Analysis: 600104.SS

Valuation Snapshot

Stable Growth	$1.26 - $1.73	$1.50
Multi-Stage	$3.37 - $3.72	$3.54
Blended Fair Value	$2.52
Current Price	$17.12
Upside	-85.28%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.61%	-5.44%	0.66	0.61	0.69	0.81	1.09	1.46	2.02	1.81	1.36	1.30
YoY Growth	-	-	8.99%	-11.55%	-15.23%	-25.34%	-25.60%	-27.86%	11.51%	33.41%	4.37%	12.45%
Dividend Yield	-	-	4.20%	3.98%	4.79%	4.77%	5.52%	7.12%	7.61%	5.34%	5.36%	6.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,859.81
(-) Cash Dividends Paid (M)	2,145.35
(=) Cash Retained (M)	714.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	571.96	357.48	214.49
Cash Retained (M)	714.46	714.46	714.46
(-) Cash Required (M)	-571.96	-357.48	-214.49
(=) Excess Retained (M)	142.50	356.98	499.98
(/) Shares Outstanding (M)	11,414.20	11,414.20	11,414.20
(=) Excess Retained per Share	0.01	0.03	0.04
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.01	0.03	0.04
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-7.44%	-6.44%	-5.44%
Fair Value	$1.26	$1.50	$1.73
Upside / Downside	-92.62%	-91.25%	-89.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,859.81	2,675.72	2,503.48	2,342.32	2,191.54	2,050.46	2,111.98
Payout Ratio	75.02%	78.01%	81.01%	84.01%	87.00%	90.00%	92.50%
Projected Dividends (M)	2,145.35	2,087.43	2,028.07	1,967.71	1,906.71	1,845.42	1,953.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-7.44%	-6.44%	-5.44%
Year 1 PV (M)	1,925.51	1,946.31	1,967.11
Year 2 PV (M)	1,725.64	1,763.13	1,801.02
Year 3 PV (M)	1,544.41	1,595.01	1,646.70
Year 4 PV (M)	1,380.45	1,441.08	1,503.68
Year 5 PV (M)	1,232.43	1,300.46	1,371.46
PV of Terminal Value (M)	30,693.94	32,388.16	34,156.39
Equity Value (M)	38,502.39	40,434.15	42,446.36
Shares Outstanding (M)	11,414.20	11,414.20	11,414.20
Fair Value	$3.37	$3.54	$3.72
Upside / Downside	-80.30%	-79.31%	-78.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SAIC Motor Corporation Limited (600104.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener