DDM Analysis: 600826.SS

Valuation Snapshot

Stable Growth	$3.86 - $6.05	$4.86
Multi-Stage	$8.07 - $8.87	$8.46
Blended Fair Value	$6.66
Current Price	$10.43
Upside	-36.12%
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	-10.72%	24.82%	0.27	0.10	0.09	0.10	0.08	0.47	0.12	0.35	0.22	0.22
YoY Growth	-	-	178.96%	2.41%	-2.97%	25.89%	-83.74%	284.58%	-64.93%	57.50%	0.25%	660.00%
Dividend Yield	-	-	3.46%	1.48%	1.35%	1.56%	1.26%	6.30%	1.42%	3.63%	1.20%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.57
(-) Cash Dividends Paid (M)	208.03
(=) Cash Retained (M)	77.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.11	35.70	21.42
Cash Retained (M)	77.54	77.54	77.54
(-) Cash Required (M)	-57.11	-35.70	-21.42
(=) Excess Retained (M)	20.43	41.85	56.12
(/) Shares Outstanding (M)	724.18	724.18	724.18
(=) Excess Retained per Share	0.03	0.06	0.08
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.03	0.06	0.08
(=) Adjusted Dividend	0.32	0.35	0.36
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.33%	-0.33%	0.67%
Fair Value	$3.86	$4.86	$6.05
Upside / Downside	-63.03%	-53.38%	-42.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.57	284.62	283.68	282.73	281.79	280.85	289.28
Payout Ratio	72.85%	76.28%	79.71%	83.14%	86.57%	90.00%	92.50%
Projected Dividends (M)	208.03	217.10	226.11	235.06	243.94	252.77	267.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.33%	-0.33%	0.67%
Year 1 PV (M)	201.35	203.40	205.44
Year 2 PV (M)	194.50	198.46	202.46
Year 3 PV (M)	187.53	193.28	199.16
Year 4 PV (M)	180.50	187.92	195.58
Year 5 PV (M)	173.46	182.43	191.76
PV of Terminal Value (M)	4,909.78	5,163.68	5,427.97
Equity Value (M)	5,847.11	6,129.17	6,422.38
Shares Outstanding (M)	724.18	724.18	724.18
Fair Value	$8.07	$8.46	$8.87
Upside / Downside	-22.59%	-18.85%	-14.97%

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

Dlg Exhibitions & Events Corporation Limited (600826.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener