DDM Analysis: 600988.SS

Valuation Snapshot

Stable Growth	$24.19 - $45.50	$32.84
Multi-Stage	$18.39 - $20.08	$19.22
Blended Fair Value	$26.03
Current Price	$29.58
Upside	-12.00%
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	29.60%	28.30%	0.15	0.08	0.07	0.01	0.04	0.04	0.05	0.03	0.02	0.02
YoY Growth	-	-	82.27%	11.40%	1,032.55%	-82.70%	-8.13%	-8.97%	67.40%	13.36%	18.81%	61.12%
Dividend Yield	-	-	0.66%	0.48%	0.41%	0.04%	0.26%	0.49%	1.01%	0.43%	0.33%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,717.16
(-) Cash Dividends Paid (M)	387.48
(=) Cash Retained (M)	2,329.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	543.43	339.64	203.79
Cash Retained (M)	2,329.67	2,329.67	2,329.67
(-) Cash Required (M)	-543.43	-339.64	-203.79
(=) Excess Retained (M)	1,786.24	1,990.03	2,125.89
(/) Shares Outstanding (M)	1,771.58	1,771.58	1,771.58
(=) Excess Retained per Share	1.01	1.12	1.20
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	1.01	1.12	1.20
(=) Adjusted Dividend	1.23	1.34	1.42
WACC / Discount Rate	10.85%	10.85%	10.85%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$24.19	$32.84	$45.50
Upside / Downside	-18.23%	11.04%	53.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,717.16	2,893.77	3,081.87	3,282.19	3,495.53	3,722.74	3,834.42
Payout Ratio	14.26%	29.41%	44.56%	59.70%	74.85%	90.00%	92.50%
Projected Dividends (M)	387.48	851.01	1,373.17	1,959.61	2,616.48	3,350.47	3,546.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.85%	10.85%	10.85%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	760.50	767.71	774.91
Year 2 PV (M)	1,096.59	1,117.48	1,138.56
Year 3 PV (M)	1,398.46	1,438.61	1,479.51
Year 4 PV (M)	1,668.63	1,732.80	1,798.81
Year 5 PV (M)	1,909.45	2,001.68	2,097.44
PV of Terminal Value (M)	25,744.63	26,988.10	28,279.17
Equity Value (M)	32,578.27	34,046.38	35,568.41
Shares Outstanding (M)	1,771.58	1,771.58	1,771.58
Fair Value	$18.39	$19.22	$20.08
Upside / Downside	-37.83%	-35.03%	-32.13%

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

Chifeng Jilong Gold Mining Co.,Ltd. (600988.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener