DDM Analysis: 600704.SS

Valuation Snapshot

Stable Growth	$11.87 - $23.21	$16.36
Multi-Stage	$18.44 - $20.27	$19.34
Blended Fair Value	$17.85
Current Price	$6.01
Upside	196.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.08%	3.31%	0.49	0.55	0.54	0.52	0.54	0.49	0.43	0.49	0.33	0.37
YoY Growth	-	-	-11.60%	3.32%	2.79%	-2.81%	9.17%	13.30%	-11.85%	49.53%	-11.63%	5.38%
Dividend Yield	-	-	9.70%	12.19%	11.04%	9.76%	11.03%	10.23%	7.42%	7.38%	4.64%	5.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,798.76
(-) Cash Dividends Paid (M)	856.67
(=) Cash Retained (M)	2,942.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	759.75	474.84	284.91
Cash Retained (M)	2,942.09	2,942.09	2,942.09
(-) Cash Required (M)	-759.75	-474.84	-284.91
(=) Excess Retained (M)	2,182.34	2,467.24	2,657.18
(/) Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
(=) Excess Retained per Share	0.42	0.48	0.52
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.42	0.48	0.52
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Fair Value	$11.87	$16.36	$23.21
Upside / Downside	97.43%	172.14%	286.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,798.76	3,886.56	3,976.39	4,068.30	4,162.33	4,258.53	4,386.29
Payout Ratio	22.55%	36.04%	49.53%	63.02%	76.51%	90.00%	92.50%
Projected Dividends (M)	856.67	1,400.75	1,969.54	2,563.86	3,184.61	3,832.68	4,057.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Year 1 PV (M)	1,304.31	1,317.18	1,330.06
Year 2 PV (M)	1,707.66	1,741.54	1,775.75
Year 3 PV (M)	2,069.90	2,131.81	2,194.93
Year 4 PV (M)	2,394.03	2,489.97	2,588.75
Year 5 PV (M)	2,682.85	2,817.89	2,958.32
PV of Terminal Value (M)	84,914.41	89,188.73	93,633.46
Equity Value (M)	95,073.16	99,687.11	104,481.26
Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
Fair Value	$18.44	$19.34	$20.27
Upside / Downside	206.86%	221.75%	237.22%

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

Wuchan Zhongda Group Co.,Ltd. (600704.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener