DDM Analysis: 600535.SS

Valuation Snapshot

Stable Growth	$4.47 - $6.30	$5.38
Multi-Stage	$12.83 - $14.15	$13.47
Blended Fair Value	$9.43
Current Price	$15.80
Upside	-40.34%
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	18.17%	5.61%	0.70	0.38	0.37	0.41	0.54	0.30	0.58	0.62	0.41	0.43
YoY Growth	-	-	85.09%	1.67%	-9.26%	-23.62%	76.69%	-47.41%	-7.50%	50.90%	-3.04%	5.21%
Dividend Yield	-	-	4.62%	2.31%	2.46%	2.67%	3.98%	2.19%	2.41%	1.92%	1.44%	1.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,097.76
(-) Cash Dividends Paid (M)	827.30
(=) Cash Retained (M)	270.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	219.55	137.22	82.33
Cash Retained (M)	270.46	270.46	270.46
(-) Cash Required (M)	-219.55	-137.22	-82.33
(=) Excess Retained (M)	50.91	133.24	188.13
(/) Shares Outstanding (M)	1,493.74	1,493.74	1,493.74
(=) Excess Retained per Share	0.03	0.09	0.13
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	0.03	0.09	0.13
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-5.84%	-4.84%	-3.84%
Fair Value	$4.47	$5.38	$6.30
Upside / Downside	-71.70%	-65.97%	-60.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,097.76	1,044.57	993.96	945.81	899.98	856.38	882.07
Payout Ratio	75.36%	78.29%	81.22%	84.14%	87.07%	90.00%	92.50%
Projected Dividends (M)	827.30	817.79	807.27	795.85	783.64	770.74	815.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-5.84%	-4.84%	-3.84%
Year 1 PV (M)	759.57	767.63	775.70
Year 2 PV (M)	696.40	711.28	726.30
Year 3 PV (M)	637.67	658.20	679.17
Year 4 PV (M)	583.18	608.35	634.33
Year 5 PV (M)	532.74	561.64	591.77
PV of Terminal Value (M)	15,955.27	16,820.75	17,723.38
Equity Value (M)	19,164.82	20,127.84	21,130.66
Shares Outstanding (M)	1,493.74	1,493.74	1,493.74
Fair Value	$12.83	$13.47	$14.15
Upside / Downside	-18.80%	-14.72%	-10.47%

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

Tasly Pharmaceutical Group Co., Ltd (600535.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener