DDM Analysis: 600809.SS

Valuation Snapshot

Stable Growth	$1,121.53 - $2,004.83	$1,878.82
Multi-Stage	$315.76 - $345.84	$330.52
Blended Fair Value	$1,104.67
Current Price	$194.01
Upside	469.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.29%	33.24%	4.38	3.31	1.80	0.14	0.65	0.52	0.46	0.42	0.25	0.00
YoY Growth	-	-	32.66%	83.61%	1,159.96%	-77.93%	24.98%	12.70%	10.59%	66.21%	22,889.39%	-99.56%
Dividend Yield	-	-	2.05%	1.31%	0.66%	0.06%	0.27%	0.80%	1.06%	1.06%	1.19%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,297.42
(-) Cash Dividends Paid (M)	3,019.02
(=) Cash Retained (M)	9,278.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,459.48	1,537.18	922.31
Cash Retained (M)	9,278.40	9,278.40	9,278.40
(-) Cash Required (M)	-2,459.48	-1,537.18	-922.31
(=) Excess Retained (M)	6,818.91	7,741.22	8,356.09
(/) Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
(=) Excess Retained per Share	5.59	6.35	6.85
LTM Dividend per Share	2.47	2.47	2.47
(+) Excess Retained per Share	5.59	6.35	6.85
(=) Adjusted Dividend	8.06	8.82	9.32
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,121.53	$1,878.82	$2,004.83
Upside / Downside	478.08%	868.41%	933.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,297.42	13,096.75	13,948.04	14,854.66	15,820.22	16,848.53	17,353.99
Payout Ratio	24.55%	37.64%	50.73%	63.82%	76.91%	90.00%	92.50%
Projected Dividends (M)	3,019.02	4,929.62	7,075.84	9,480.25	12,167.33	15,163.68	16,052.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,595.71	4,639.27	4,682.83
Year 2 PV (M)	6,149.72	6,266.86	6,385.10
Year 3 PV (M)	7,681.32	7,901.82	8,126.50
Year 4 PV (M)	9,190.73	9,544.18	9,907.73
Year 5 PV (M)	10,678.20	11,193.96	11,729.46
PV of Terminal Value (M)	346,896.60	363,651.84	381,048.33
Equity Value (M)	385,192.27	403,197.92	421,879.95
Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
Fair Value	$315.76	$330.52	$345.84
Upside / Downside	62.76%	70.36%	78.26%

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

Shanxi Xinghuacun Fen Wine Factory Co.,Ltd. (600809.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener