DDM Analysis: 600628.SS

Valuation Snapshot

Stable Growth	$15.94 - $18.85	$17.63
Multi-Stage	$74.30 - $83.13	$78.62
Blended Fair Value	$48.12
Current Price	$7.39
Upside	551.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-21.40%	-15.70%	0.06	0.06	0.10	0.11	0.12	0.19	0.26	0.16	0.14	0.28
YoY Growth	-	-	-4.50%	-40.24%	-8.73%	-10.25%	-35.85%	-27.70%	59.90%	20.81%	-50.98%	-11.69%
Dividend Yield	-	-	0.78%	0.94%	1.33%	1.50%	1.45%	1.60%	3.36%	1.76%	1.10%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69.08
(-) Cash Dividends Paid (M)	29.32
(=) Cash Retained (M)	39.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.82	8.63	5.18
Cash Retained (M)	39.76	39.76	39.76
(-) Cash Required (M)	-13.82	-8.63	-5.18
(=) Excess Retained (M)	25.94	31.12	34.58
(/) Shares Outstanding (M)	607.96	607.96	607.96
(=) Excess Retained per Share	0.04	0.05	0.06
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	0.04	0.05	0.06
(=) Adjusted Dividend	0.09	0.10	0.11
WACC / Discount Rate	-40.10%	-40.10%	-40.10%
Growth Rate	-12.33%	-11.33%	-10.33%
Fair Value	$15.94	$17.63	$18.85
Upside / Downside	115.67%	138.58%	155.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69.08	61.25	54.31	48.16	42.70	37.86	39.00
Payout Ratio	42.45%	51.96%	61.47%	70.98%	80.49%	90.00%	92.50%
Projected Dividends (M)	29.32	31.82	33.38	34.18	34.37	34.08	36.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-40.10%	-40.10%	-40.10%
Growth Rate	-12.33%	-11.33%	-10.33%
Year 1 PV (M)	52.53	53.13	53.73
Year 2 PV (M)	90.96	93.04	95.16
Year 3 PV (M)	153.73	159.05	164.49
Year 4 PV (M)	255.14	266.98	279.23
Year 5 PV (M)	417.55	441.92	467.40
PV of Terminal Value (M)	44,202.50	46,781.63	49,479.76
Equity Value (M)	45,172.41	47,795.75	50,539.77
Shares Outstanding (M)	607.96	607.96	607.96
Fair Value	$74.30	$78.62	$83.13
Upside / Downside	905.44%	963.83%	1,024.90%

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

Shanghai New World Co., Ltd (600628.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener