DDM Analysis: 600183.SS

Valuation Snapshot

Stable Growth	$198.02 - $233.30	$218.63
Multi-Stage	$157.46 - $172.78	$164.98
Blended Fair Value	$191.81
Current Price	$54.02
Upside	255.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.94%	7.67%	0.50	0.44	0.58	0.38	0.38	0.31	0.27	0.20	0.18	0.15
YoY Growth	-	-	13.16%	-24.17%	51.56%	0.67%	22.66%	12.98%	37.24%	11.00%	21.23%	-37.50%
Dividend Yield	-	-	1.83%	2.49%	3.14%	2.37%	1.67%	1.17%	2.03%	1.63%	1.99%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,809.59
(-) Cash Dividends Paid (M)	1,545.84
(=) Cash Retained (M)	1,263.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	561.92	351.20	210.72
Cash Retained (M)	1,263.75	1,263.75	1,263.75
(-) Cash Required (M)	-561.92	-351.20	-210.72
(=) Excess Retained (M)	701.83	912.55	1,053.03
(/) Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
(=) Excess Retained per Share	0.29	0.38	0.44
LTM Dividend per Share	0.65	0.65	0.65
(+) Excess Retained per Share	0.29	0.38	0.44
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	-0.79%	-0.79%	-0.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$198.02	$218.63	$233.30
Upside / Downside	266.56%	304.73%	331.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,809.59	2,992.21	3,186.71	3,393.84	3,614.44	3,849.38	3,964.86
Payout Ratio	55.02%	62.02%	69.01%	76.01%	83.00%	90.00%	92.50%
Projected Dividends (M)	1,545.84	1,855.65	2,199.21	2,579.59	3,000.13	3,464.44	3,667.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.79%	-0.79%	-0.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,852.96	1,870.52	1,888.09
Year 2 PV (M)	2,192.83	2,234.60	2,276.76
Year 3 PV (M)	2,568.37	2,642.10	2,717.22
Year 4 PV (M)	2,982.74	3,097.45	3,215.43
Year 5 PV (M)	3,439.35	3,605.48	3,777.96
PV of Terminal Value (M)	364,093.77	381,679.63	399,938.55
Equity Value (M)	377,130.02	395,129.77	413,814.01
Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
Fair Value	$157.46	$164.98	$172.78
Upside / Downside	191.49%	205.40%	219.84%

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

Shengyi Technology Co.,Ltd. (600183.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener