DDM Analysis: 600335.SS

Valuation Snapshot

Stable Growth	$1.31 - $1.77	$1.55
Multi-Stage	$3.65 - $4.04	$3.84
Blended Fair Value	$2.69
Current Price	$5.98
Upside	-54.94%
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	-25.94%	-16.90%	0.08	0.14	0.13	0.22	0.19	0.35	0.42	0.23	0.21	0.68
YoY Growth	-	-	-45.07%	9.90%	-40.75%	13.35%	-45.05%	-17.32%	79.09%	13.84%	-69.78%	38.43%
Dividend Yield	-	-	1.13%	1.77%	1.35%	2.55%	3.64%	6.74%	5.32%	2.07%	1.59%	6.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	446.81
(-) Cash Dividends Paid (M)	218.91
(=) Cash Retained (M)	227.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.36	55.85	33.51
Cash Retained (M)	227.90	227.90	227.90
(-) Cash Required (M)	-89.36	-55.85	-33.51
(=) Excess Retained (M)	138.54	172.05	194.39
(/) Shares Outstanding (M)	1,496.17	1,496.17	1,496.17
(=) Excess Retained per Share	0.09	0.11	0.13
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.09	0.11	0.13
(=) Adjusted Dividend	0.24	0.26	0.28
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-9.37%	-8.37%	-7.37%
Fair Value	$1.31	$1.55	$1.77
Upside / Downside	-78.04%	-74.15%	-70.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	446.81	409.42	375.16	343.77	315.00	288.64	297.30
Payout Ratio	48.99%	57.20%	65.40%	73.60%	81.80%	90.00%	92.50%
Projected Dividends (M)	218.91	234.17	245.34	253.01	257.67	259.78	275.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-9.37%	-8.37%	-7.37%
Year 1 PV (M)	216.22	218.61	220.99
Year 2 PV (M)	209.17	213.81	218.51
Year 3 PV (M)	199.17	205.84	212.65
Year 4 PV (M)	187.29	195.70	204.38
Year 5 PV (M)	174.35	184.18	194.46
PV of Terminal Value (M)	4,480.11	4,732.78	4,996.73
Equity Value (M)	5,466.31	5,750.92	6,047.71
Shares Outstanding (M)	1,496.17	1,496.17	1,496.17
Fair Value	$3.65	$3.84	$4.04
Upside / Downside	-38.90%	-35.72%	-32.41%

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

Analysis Mode

Ticker

Industry

Sector

Sinomach Automobile Co., Ltd. (600335.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener