DDM Analysis: 600483.SS

Valuation Snapshot

Stable Growth	$91.43 - $214.82	$201.32
Multi-Stage	$31.13 - $34.11	$32.59
Blended Fair Value	$116.96
Current Price	$9.83
Upside	1,089.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.45%	11.08%	0.47	0.50	0.36	0.40	0.30	0.27	0.29	0.22	0.22	0.24
YoY Growth	-	-	-5.99%	39.39%	-9.99%	31.30%	11.02%	-5.68%	32.46%	-1.15%	-6.04%	43.32%
Dividend Yield	-	-	5.10%	4.77%	3.81%	4.67%	4.09%	4.33%	3.77%	3.71%	2.57%	2.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,008.96
(-) Cash Dividends Paid (M)	340.46
(=) Cash Retained (M)	2,668.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	601.79	376.12	225.67
Cash Retained (M)	2,668.50	2,668.50	2,668.50
(-) Cash Required (M)	-601.79	-376.12	-225.67
(=) Excess Retained (M)	2,066.71	2,292.38	2,442.83
(/) Shares Outstanding (M)	2,785.58	2,785.58	2,785.58
(=) Excess Retained per Share	0.74	0.82	0.88
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.74	0.82	0.88
(=) Adjusted Dividend	0.86	0.95	1.00
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$91.43	$201.32	$214.82
Upside / Downside	830.08%	1,948.02%	2,085.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,008.96	3,204.54	3,412.84	3,634.67	3,870.92	4,122.54	4,246.21
Payout Ratio	11.31%	27.05%	42.79%	58.53%	74.26%	90.00%	92.50%
Projected Dividends (M)	340.46	866.89	1,460.32	2,127.23	2,874.66	3,710.28	3,927.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	806.36	814.00	821.65
Year 2 PV (M)	1,263.50	1,287.57	1,311.86
Year 3 PV (M)	1,712.02	1,761.16	1,811.24
Year 4 PV (M)	2,152.02	2,234.78	2,319.91
Year 5 PV (M)	2,583.63	2,708.42	2,837.99
PV of Terminal Value (M)	78,207.80	81,985.27	85,907.31
Equity Value (M)	86,725.34	90,791.21	95,009.95
Shares Outstanding (M)	2,785.58	2,785.58	2,785.58
Fair Value	$31.13	$32.59	$34.11
Upside / Downside	216.72%	231.57%	246.98%

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

Fujian Funeng Co., Ltd. (600483.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener