DDM Analysis: 600918.SS

Valuation Snapshot

Stable Growth	$2.70 - $4.37	$3.45
Multi-Stage	$5.11 - $5.61	$5.36
Blended Fair Value	$4.40
Current Price	$6.95
Upside	-36.64%
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	-1.30%	29.94%	0.35	0.34	0.38	0.39	0.31	0.37	0.34	0.37	0.38	0.15
YoY Growth	-	-	1.79%	-9.31%	-3.60%	24.39%	-15.39%	9.75%	-7.64%	-4.43%	156.70%	489.27%
Dividend Yield	-	-	5.40%	5.07%	5.61%	4.78%	2.35%	5.87%	5.35%	5.79%	6.06%	2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,734.61
(-) Cash Dividends Paid (M)	1,182.95
(=) Cash Retained (M)	551.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	346.92	216.83	130.10
Cash Retained (M)	551.66	551.66	551.66
(-) Cash Required (M)	-346.92	-216.83	-130.10
(=) Excess Retained (M)	204.74	334.83	421.56
(/) Shares Outstanding (M)	6,956.89	6,956.89	6,956.89
(=) Excess Retained per Share	0.03	0.05	0.06
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.03	0.05	0.06
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-0.48%	0.52%	1.52%
Fair Value	$2.70	$3.45	$4.37
Upside / Downside	-61.16%	-50.33%	-37.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,734.61	1,743.63	1,752.69	1,761.81	1,770.96	1,780.17	1,833.58
Payout Ratio	68.20%	72.56%	76.92%	81.28%	85.64%	90.00%	92.50%
Projected Dividends (M)	1,182.95	1,265.13	1,348.14	1,431.97	1,516.64	1,602.15	1,696.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-0.48%	0.52%	1.52%
Year 1 PV (M)	1,171.99	1,183.77	1,195.55
Year 2 PV (M)	1,156.94	1,180.31	1,203.91
Year 3 PV (M)	1,138.42	1,173.08	1,208.44
Year 4 PV (M)	1,116.96	1,162.54	1,209.49
Year 5 PV (M)	1,093.07	1,149.10	1,207.41
PV of Terminal Value (M)	29,874.63	31,406.03	32,999.61
Equity Value (M)	35,552.01	37,254.83	39,024.40
Shares Outstanding (M)	6,956.89	6,956.89	6,956.89
Fair Value	$5.11	$5.36	$5.61
Upside / Downside	-26.47%	-22.95%	-19.29%

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

Zhongtai Securities Co., Ltd. (600918.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener