DDM Analysis: 600369.SS

Valuation Snapshot

Stable Growth	$1.16 - $1.74	$1.44
Multi-Stage	$3.74 - $4.13	$3.93
Blended Fair Value	$2.68
Current Price	$4.75
Upside	-43.52%
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	-1.97%	8.05%	0.14	0.11	0.19	0.23	0.21	0.16	0.17	0.20	0.26	0.17
YoY Growth	-	-	24.76%	-41.92%	-14.69%	8.69%	34.70%	-7.36%	-17.76%	-20.26%	47.21%	167.98%
Dividend Yield	-	-	3.23%	2.86%	4.98%	5.22%	4.48%	3.43%	2.98%	4.68%	4.11%	2.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	922.12
(-) Cash Dividends Paid (M)	251.31
(=) Cash Retained (M)	670.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	184.42	115.27	69.16
Cash Retained (M)	670.81	670.81	670.81
(-) Cash Required (M)	-184.42	-115.27	-69.16
(=) Excess Retained (M)	486.39	555.55	601.65
(/) Shares Outstanding (M)	6,419.31	6,419.31	6,419.31
(=) Excess Retained per Share	0.08	0.09	0.09
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.08	0.09	0.09
(=) Adjusted Dividend	0.11	0.13	0.13
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	-3.97%	-2.97%	-1.97%
Fair Value	$1.16	$1.44	$1.74
Upside / Downside	-75.52%	-69.76%	-63.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	922.12	894.70	868.09	842.27	817.23	792.92	816.71
Payout Ratio	27.25%	39.80%	52.35%	64.90%	77.45%	90.00%	92.50%
Projected Dividends (M)	251.31	356.11	454.46	546.65	632.95	713.63	755.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	-3.97%	-2.97%	-1.97%
Year 1 PV (M)	334.02	337.50	340.98
Year 2 PV (M)	399.82	408.19	416.64
Year 3 PV (M)	451.08	465.32	479.85
Year 4 PV (M)	489.88	510.61	531.99
Year 5 PV (M)	518.06	545.60	574.30
PV of Terminal Value (M)	21,795.33	22,954.08	24,161.60
Equity Value (M)	23,988.19	25,221.30	26,505.37
Shares Outstanding (M)	6,419.31	6,419.31	6,419.31
Fair Value	$3.74	$3.93	$4.13
Upside / Downside	-21.33%	-17.28%	-13.07%

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

Southwest Securities Co., Ltd. (600369.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener