DDM Analysis: 600167.SS

Valuation Snapshot

Stable Growth	$3.23 - $5.16	$4.10
Multi-Stage	$7.23 - $7.95	$7.58
Blended Fair Value	$5.84
Current Price	$9.05
Upside	-35.43%
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	-0.72%	33.59%	0.34	0.21	0.13	0.41	0.22	0.36	0.17	0.08	0.00	0.27
YoY Growth	-	-	60.76%	61.54%	-67.57%	88.77%	-39.33%	111.88%	106.75%	2,015.84%	-98.57%	1,314.35%
Dividend Yield	-	-	6.05%	3.71%	2.13%	5.70%	2.06%	2.55%	1.55%	0.82%	0.05%	4.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	693.99
(-) Cash Dividends Paid (M)	452.92
(=) Cash Retained (M)	241.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	138.80	86.75	52.05
Cash Retained (M)	241.07	241.07	241.07
(-) Cash Required (M)	-138.80	-86.75	-52.05
(=) Excess Retained (M)	102.27	154.32	189.02
(/) Shares Outstanding (M)	2,226.91	2,226.91	2,226.91
(=) Excess Retained per Share	0.05	0.07	0.08
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.05	0.07	0.08
(=) Adjusted Dividend	0.25	0.27	0.29
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.34%	-0.34%	0.66%
Fair Value	$3.23	$4.10	$5.16
Upside / Downside	-64.35%	-54.67%	-42.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	693.99	691.62	689.25	686.90	684.55	682.21	702.67
Payout Ratio	65.26%	70.21%	75.16%	80.11%	85.05%	90.00%	92.50%
Projected Dividends (M)	452.92	485.59	518.03	550.24	582.23	613.99	649.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.34%	-0.34%	0.66%
Year 1 PV (M)	452.30	456.89	461.47
Year 2 PV (M)	449.44	458.60	467.85
Year 3 PV (M)	444.67	458.33	472.26
Year 4 PV (M)	438.27	456.31	474.90
Year 5 PV (M)	430.49	452.76	475.93
PV of Terminal Value (M)	13,886.68	14,604.87	15,352.47
Equity Value (M)	16,101.85	16,887.74	17,704.88
Shares Outstanding (M)	2,226.91	2,226.91	2,226.91
Fair Value	$7.23	$7.58	$7.95
Upside / Downside	-20.10%	-16.20%	-12.15%

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

Luenmei Quantum Co.,Ltd (600167.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener