DDM Analysis: 600019.SS

Valuation Snapshot

Stable Growth	$5.47 - $9.38	$7.16
Multi-Stage	$10.30 - $11.33	$10.80
Blended Fair Value	$8.98
Current Price	$7.07
Upside	27.04%
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	-9.84%	9.50%	0.37	0.27	0.51	0.78	0.34	0.62	0.62	0.38	0.24	0.20
YoY Growth	-	-	34.29%	-46.58%	-33.75%	131.27%	-45.78%	0.24%	64.54%	56.26%	17.39%	37.46%
Dividend Yield	-	-	5.12%	4.14%	8.24%	11.49%	4.15%	12.70%	8.19%	4.40%	3.69%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,439.23
(-) Cash Dividends Paid (M)	2,758.76
(=) Cash Retained (M)	6,680.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,887.85	1,179.90	707.94
Cash Retained (M)	6,680.48	6,680.48	6,680.48
(-) Cash Required (M)	-1,887.85	-1,179.90	-707.94
(=) Excess Retained (M)	4,792.63	5,500.57	5,972.53
(/) Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
(=) Excess Retained per Share	0.22	0.25	0.28
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.22	0.25	0.28
(=) Adjusted Dividend	0.35	0.38	0.40
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$5.47	$7.16	$9.38
Upside / Downside	-22.64%	1.29%	32.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,439.23	9,529.12	9,619.86	9,711.46	9,803.94	9,897.30	10,194.22
Payout Ratio	29.23%	41.38%	53.54%	65.69%	77.85%	90.00%	92.50%
Projected Dividends (M)	2,758.76	3,943.26	5,150.08	6,379.52	7,631.91	8,907.57	9,429.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	3,671.12	3,707.85	3,744.58
Year 2 PV (M)	4,463.76	4,553.52	4,644.18
Year 3 PV (M)	5,147.76	5,303.81	5,462.99
Year 4 PV (M)	5,733.33	5,966.23	6,206.17
Year 5 PV (M)	6,229.83	6,547.77	6,878.56
PV of Terminal Value (M)	196,926.96	206,977.10	217,433.46
Equity Value (M)	222,172.75	233,056.30	244,369.94
Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
Fair Value	$10.30	$10.80	$11.33
Upside / Downside	45.66%	52.79%	60.21%

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

Baoshan Iron & Steel Co., Ltd. (600019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener