DDM Analysis: 600236.SS

Valuation Snapshot

Stable Growth	$3.16 - $4.97	$3.99
Multi-Stage	$7.18 - $7.91	$7.54
Blended Fair Value	$5.76
Current Price	$6.57
Upside	-12.27%
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	-3.13%	1.35%	0.29	0.37	0.25	0.31	0.32	0.33	0.41	0.27	0.39	0.33
YoY Growth	-	-	-23.53%	49.09%	-20.35%	-2.21%	-3.93%	-17.72%	52.30%	-31.55%	17.15%	33.34%
Dividend Yield	-	-	4.43%	6.35%	4.50%	5.90%	5.76%	7.32%	8.84%	6.11%	7.68%	7.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,538.72
(-) Cash Dividends Paid (M)	1,090.45
(=) Cash Retained (M)	1,448.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	507.74	317.34	190.40
Cash Retained (M)	1,448.27	1,448.27	1,448.27
(-) Cash Required (M)	-507.74	-317.34	-190.40
(=) Excess Retained (M)	940.53	1,130.93	1,257.86
(/) Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
(=) Excess Retained per Share	0.12	0.14	0.16
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.12	0.14	0.16
(=) Adjusted Dividend	0.26	0.28	0.30
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Fair Value	$3.16	$3.99	$4.97
Upside / Downside	-51.93%	-39.29%	-24.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,538.72	2,520.99	2,503.38	2,485.90	2,468.54	2,451.30	2,524.84
Payout Ratio	42.95%	52.36%	61.77%	71.18%	80.59%	90.00%	92.50%
Projected Dividends (M)	1,090.45	1,320.05	1,546.38	1,769.49	1,989.41	2,206.17	2,335.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Year 1 PV (M)	1,229.50	1,242.00	1,254.51
Year 2 PV (M)	1,341.51	1,368.94	1,396.65
Year 3 PV (M)	1,429.76	1,473.84	1,518.81
Year 4 PV (M)	1,497.19	1,559.04	1,622.80
Year 5 PV (M)	1,546.42	1,626.70	1,710.27
PV of Terminal Value (M)	49,854.87	52,442.81	55,137.11
Equity Value (M)	56,899.24	59,713.32	62,640.15
Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
Fair Value	$7.18	$7.54	$7.91
Upside / Downside	9.34%	14.75%	20.37%

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

Guangxi Guiguan Electric PowerCo.,Ltd. (600236.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener