DDM Analysis: 600377.SS

Valuation Snapshot

Stable Growth	$19.64 - $45.95	$28.85
Multi-Stage	$26.22 - $28.80	$27.48
Blended Fair Value	$28.17
Current Price	$12.56
Upside	124.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.10%	1.94%	0.69	0.71	0.71	0.66	0.63	0.57	0.60	0.54	0.52	0.56
YoY Growth	-	-	-2.24%	0.12%	7.58%	3.59%	12.07%	-5.23%	10.27%	3.39%	-6.99%	-1.31%
Dividend Yield	-	-	4.53%	6.26%	8.46%	7.81%	6.37%	5.76%	5.97%	5.57%	5.61%	6.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,664.09
(-) Cash Dividends Paid (M)	689.31
(=) Cash Retained (M)	3,974.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	932.82	583.01	349.81
Cash Retained (M)	3,974.79	3,974.79	3,974.79
(-) Cash Required (M)	-932.82	-583.01	-349.81
(=) Excess Retained (M)	3,041.97	3,391.77	3,624.98
(/) Shares Outstanding (M)	4,813.87	4,813.87	4,813.87
(=) Excess Retained per Share	0.63	0.70	0.75
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.63	0.70	0.75
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	2.18%	3.18%	4.18%
Fair Value	$19.64	$28.85	$45.95
Upside / Downside	56.39%	129.69%	265.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,664.09	4,812.44	4,965.50	5,123.43	5,286.39	5,454.52	5,618.16
Payout Ratio	14.78%	29.82%	44.87%	59.91%	74.96%	90.00%	92.50%
Projected Dividends (M)	689.31	1,435.22	2,227.89	3,069.53	3,962.45	4,909.07	5,196.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	2.18%	3.18%	4.18%
Year 1 PV (M)	1,338.18	1,351.27	1,364.37
Year 2 PV (M)	1,936.79	1,974.88	2,013.35
Year 3 PV (M)	2,488.02	2,561.79	2,636.99
Year 4 PV (M)	2,994.61	3,113.57	3,236.04
Year 5 PV (M)	3,459.15	3,631.76	3,811.20
PV of Terminal Value (M)	113,982.30	119,670.04	125,582.60
Equity Value (M)	126,199.05	132,303.31	138,644.55
Shares Outstanding (M)	4,813.87	4,813.87	4,813.87
Fair Value	$26.22	$27.48	$28.80
Upside / Downside	108.72%	118.82%	129.31%

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

Jiangsu Expressway Company Limited (600377.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener