DDM Analysis: 600309.SS

Valuation Snapshot

Stable Growth	$349.76 - $704.20	$659.94
Multi-Stage	$109.02 - $119.31	$114.07
Blended Fair Value	$387.01
Current Price	$66.58
Upside	481.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.12%	20.99%	3.25	1.60	2.50	1.30	1.30	2.00	1.31	0.66	0.14	0.21
YoY Growth	-	-	102.45%	-36.00%	92.31%	0.00%	-35.00%	53.12%	99.23%	375.98%	-33.33%	-57.14%
Dividend Yield	-	-	4.83%	1.90%	2.61%	1.61%	1.23%	4.86%	2.78%	1.64%	0.61%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,097.03
(-) Cash Dividends Paid (M)	5,003.12
(=) Cash Retained (M)	6,093.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,219.41	1,387.13	832.28
Cash Retained (M)	6,093.91	6,093.91	6,093.91
(-) Cash Required (M)	-2,219.41	-1,387.13	-832.28
(=) Excess Retained (M)	3,874.50	4,706.78	5,261.63
(/) Shares Outstanding (M)	3,133.93	3,133.93	3,133.93
(=) Excess Retained per Share	1.24	1.50	1.68
LTM Dividend per Share	1.60	1.60	1.60
(+) Excess Retained per Share	1.24	1.50	1.68
(=) Adjusted Dividend	2.83	3.10	3.28
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$349.76	$659.94	$704.20
Upside / Downside	425.32%	891.20%	957.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,097.03	11,818.34	12,586.53	13,404.65	14,275.96	15,203.89	15,660.01
Payout Ratio	45.09%	54.07%	63.05%	72.03%	81.02%	90.00%	92.50%
Projected Dividends (M)	5,003.12	6,389.96	7,935.95	9,655.92	11,565.96	13,683.50	14,485.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,951.76	6,008.17	6,064.59
Year 2 PV (M)	6,884.83	7,015.97	7,148.34
Year 3 PV (M)	7,802.52	8,026.51	8,254.73
Year 4 PV (M)	8,705.03	9,039.80	9,384.13
Year 5 PV (M)	9,592.53	10,055.85	10,536.90
PV of Terminal Value (M)	302,723.48	317,345.14	332,526.40
Equity Value (M)	341,660.15	357,491.43	373,915.10
Shares Outstanding (M)	3,133.93	3,133.93	3,133.93
Fair Value	$109.02	$114.07	$119.31
Upside / Downside	63.74%	71.33%	79.20%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Wanhua Chemical Group Co., Ltd. (600309.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener