DDM Analysis: 600618.SS

Valuation Snapshot

Stable Growth	$10.70 - $20.12	$14.53
Multi-Stage	$9.13 - $9.99	$9.55
Blended Fair Value	$12.04
Current Price	$10.36
Upside	16.22%
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	13.88%	46.64%	0.23	0.36	0.40	0.00	0.10	0.12	0.03	0.05	0.06	0.12
YoY Growth	-	-	-36.15%	-10.00%	9,800.21%	-95.96%	-16.67%	242.86%	-26.68%	-26.19%	-46.86%	2,333.84%
Dividend Yield	-	-	2.32%	4.26%	4.00%	0.03%	1.28%	1.67%	0.37%	0.45%	0.53%	0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	793.57
(-) Cash Dividends Paid (M)	20.86
(=) Cash Retained (M)	772.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	158.71	99.20	59.52
Cash Retained (M)	772.70	772.70	772.70
(-) Cash Required (M)	-158.71	-99.20	-59.52
(=) Excess Retained (M)	613.99	673.51	713.19
(/) Shares Outstanding (M)	1,156.53	1,156.53	1,156.53
(=) Excess Retained per Share	0.53	0.58	0.62
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.53	0.58	0.62
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$10.70	$14.53	$20.12
Upside / Downside	3.28%	40.23%	94.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	793.57	836.30	881.34	928.80	978.82	1,031.53	1,062.48
Payout Ratio	2.63%	20.10%	37.58%	55.05%	72.53%	90.00%	92.50%
Projected Dividends (M)	20.86	168.12	331.18	511.32	709.90	928.38	982.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	151.75	153.20	154.65
Year 2 PV (M)	269.81	275.00	280.25
Year 3 PV (M)	375.98	386.89	398.01
Year 4 PV (M)	471.16	489.47	508.32
Year 5 PV (M)	556.14	583.30	611.50
PV of Terminal Value (M)	8,734.42	9,160.89	9,603.86
Equity Value (M)	10,559.26	11,048.76	11,556.59
Shares Outstanding (M)	1,156.53	1,156.53	1,156.53
Fair Value	$9.13	$9.55	$9.99
Upside / Downside	-11.87%	-7.79%	-3.55%

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

Shanghai Chlor-Alkali Chemical Co., Ltd. (600618.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener