DDM Analysis: 000603.SZ

Valuation Snapshot

Stable Growth	$8.20 - $13.29	$10.48
Multi-Stage	$11.51 - $12.63	$12.06
Blended Fair Value	$11.27
Current Price	$26.44
Upside	-57.38%
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	2.86%	58.54%	0.18	0.09	0.10	0.13	0.19	0.16	0.08	0.51	0.02	0.00
YoY Growth	-	-	110.95%	-12.57%	-24.61%	-30.98%	19.96%	107.11%	-85.12%	3,295.61%	469.71%	46.14%
Dividend Yield	-	-	1.16%	0.66%	0.58%	0.99%	1.46%	1.41%	0.68%	4.51%	0.10%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	513.47
(-) Cash Dividends Paid (M)	123.13
(=) Cash Retained (M)	390.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	102.69	64.18	38.51
Cash Retained (M)	390.34	390.34	390.34
(-) Cash Required (M)	-102.69	-64.18	-38.51
(=) Excess Retained (M)	287.64	326.15	351.83
(/) Shares Outstanding (M)	690.16	690.16	690.16
(=) Excess Retained per Share	0.42	0.47	0.51
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.42	0.47	0.51
(=) Adjusted Dividend	0.60	0.65	0.69
WACC / Discount Rate	8.18%	8.18%	8.18%
Growth Rate	0.86%	1.86%	2.86%
Fair Value	$8.20	$10.48	$13.29
Upside / Downside	-69.00%	-60.35%	-49.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	513.47	523.00	532.71	542.60	552.67	562.92	579.81
Payout Ratio	23.98%	37.18%	50.39%	63.59%	76.80%	90.00%	92.50%
Projected Dividends (M)	123.13	194.48	268.42	345.05	424.43	506.63	536.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.18%	8.18%	8.18%
Growth Rate	0.86%	1.86%	2.86%
Year 1 PV (M)	178.00	179.77	181.53
Year 2 PV (M)	224.88	229.36	233.89
Year 3 PV (M)	264.59	272.54	280.65
Year 4 PV (M)	297.89	309.89	322.24
Year 5 PV (M)	325.47	341.93	359.05
PV of Terminal Value (M)	6,650.62	6,986.93	7,336.71
Equity Value (M)	7,941.46	8,320.42	8,714.07
Shares Outstanding (M)	690.16	690.16	690.16
Fair Value	$11.51	$12.06	$12.63
Upside / Downside	-56.48%	-54.40%	-52.25%

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

Shengda Resources Co.,Ltd. (000603.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener