DDM Analysis: 600528.SS

Valuation Snapshot

Stable Growth	$45.82 - $118.74	$111.21
Multi-Stage	$59.04 - $65.19	$62.05
Blended Fair Value	$86.63
Current Price	$8.28
Upside	946.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.67%	-10.44%	0.14	0.24	0.16	0.20	0.18	0.12	0.47	0.20	0.53	0.39
YoY Growth	-	-	-40.72%	46.85%	-19.18%	14.34%	48.85%	-74.56%	131.86%	-61.96%	35.11%	-8.59%
Dividend Yield	-	-	1.72%	3.07%	1.71%	2.55%	1.95%	1.24%	3.81%	1.74%	3.28%	2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,444.77
(-) Cash Dividends Paid (M)	88.56
(=) Cash Retained (M)	1,356.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	288.95	180.60	108.36
Cash Retained (M)	1,356.22	1,356.22	1,356.22
(-) Cash Required (M)	-288.95	-180.60	-108.36
(=) Excess Retained (M)	1,067.26	1,175.62	1,247.86
(/) Shares Outstanding (M)	2,272.82	2,272.82	2,272.82
(=) Excess Retained per Share	0.47	0.52	0.55
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.47	0.52	0.55
(=) Adjusted Dividend	0.51	0.56	0.59
WACC / Discount Rate	0.07%	0.07%	0.07%
Growth Rate	-1.03%	-0.03%	0.97%
Fair Value	$45.82	$111.21	$118.74
Upside / Downside	453.34%	1,243.11%	1,334.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,444.77	1,444.33	1,443.89	1,443.45	1,443.01	1,442.57	1,485.85
Payout Ratio	6.13%	22.90%	39.68%	56.45%	73.23%	90.00%	92.50%
Projected Dividends (M)	88.56	330.80	572.90	814.85	1,056.66	1,298.31	1,374.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.07%	0.07%	0.07%
Growth Rate	-1.03%	-0.03%	0.97%
Year 1 PV (M)	327.27	330.58	333.88
Year 2 PV (M)	560.73	572.12	583.63
Year 3 PV (M)	789.03	813.19	837.84
Year 4 PV (M)	1,012.25	1,053.79	1,096.59
Year 5 PV (M)	1,230.48	1,293.91	1,359.93
PV of Terminal Value (M)	130,259.47	136,974.60	143,963.85
Equity Value (M)	134,179.24	141,038.19	148,175.73
Shares Outstanding (M)	2,272.82	2,272.82	2,272.82
Fair Value	$59.04	$62.05	$65.19
Upside / Downside	613.00%	649.45%	687.38%

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

China Railway Hi-tech Industry Corporation Limited (600528.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener