DDM Analysis: 600523.SS

Valuation Snapshot

Stable Growth	$17.39 - $81.67	$38.64
Multi-Stage	$40.36 - $44.71	$42.49
Blended Fair Value	$40.57
Current Price	$14.58
Upside	178.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.05%	-4.79%	0.13	0.13	0.14	0.21	0.17	0.15	0.15	0.14	0.17	0.20
YoY Growth	-	-	-0.68%	-7.64%	-33.50%	19.84%	11.26%	2.36%	7.56%	-15.85%	-18.12%	-0.84%
Dividend Yield	-	-	1.00%	1.03%	0.93%	0.89%	1.16%	1.19%	1.22%	1.14%	1.05%	1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	178.55
(-) Cash Dividends Paid (M)	64.63
(=) Cash Retained (M)	113.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35.71	22.32	13.39
Cash Retained (M)	113.92	113.92	113.92
(-) Cash Required (M)	-35.71	-22.32	-13.39
(=) Excess Retained (M)	78.21	91.60	100.53
(/) Shares Outstanding (M)	394.34	394.34	394.34
(=) Excess Retained per Share	0.20	0.23	0.25
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.20	0.23	0.25
(=) Adjusted Dividend	0.36	0.40	0.42
WACC / Discount Rate	-2.52%	-2.52%	-2.52%
Growth Rate	-4.50%	-3.50%	-2.50%
Fair Value	$17.39	$38.64	$81.67
Upside / Downside	19.26%	165.04%	460.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	178.55	172.30	166.26	160.43	154.81	149.38	153.87
Payout Ratio	36.20%	46.96%	57.72%	68.48%	79.24%	90.00%	92.50%
Projected Dividends (M)	64.63	80.91	95.96	109.86	122.67	134.45	142.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.52%	-2.52%	-2.52%
Growth Rate	-4.50%	-3.50%	-2.50%
Year 1 PV (M)	82.14	83.00	83.86
Year 2 PV (M)	98.90	100.98	103.08
Year 3 PV (M)	114.94	118.59	122.31
Year 4 PV (M)	130.29	135.83	141.55
Year 5 PV (M)	144.96	152.71	160.79
PV of Terminal Value (M)	15,345.42	16,165.88	17,021.08
Equity Value (M)	15,916.63	16,756.98	17,632.66
Shares Outstanding (M)	394.34	394.34	394.34
Fair Value	$40.36	$42.49	$44.71
Upside / Downside	176.84%	191.45%	206.68%

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

Guizhou Guihang Automotive Components Co.,Ltd (600523.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener