DDM Analysis: 600827.SS

Valuation Snapshot

Stable Growth	$0.71 - $0.97	$0.84
Multi-Stage	$2.42 - $2.68	$2.55
Blended Fair Value	$1.69
Current Price	$8.98
Upside	-81.13%
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	-4.53%	-3.98%	0.27	0.21	0.25	0.24	0.20	0.34	0.32	0.33	0.07	0.37
YoY Growth	-	-	27.82%	-15.74%	3.88%	22.30%	-42.04%	4.63%	-1.63%	343.93%	-79.92%	-8.40%
Dividend Yield	-	-	2.94%	2.35%	1.92%	2.22%	1.11%	4.35%	3.13%	3.03%	0.46%	2.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	242.78
(-) Cash Dividends Paid (M)	239.35
(=) Cash Retained (M)	3.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.56	30.35	18.21
Cash Retained (M)	3.42	3.42	3.42
(-) Cash Required (M)	-48.56	-30.35	-18.21
(=) Excess Retained (M)	-45.13	-26.93	-14.79
(/) Shares Outstanding (M)	1,767.89	1,767.89	1,767.89
(=) Excess Retained per Share	-0.03	-0.02	-0.01
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	-0.03	-0.02	-0.01
(=) Adjusted Dividend	0.11	0.12	0.13
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-8.11%	-7.11%	-6.11%
Fair Value	$0.71	$0.84	$0.97
Upside / Downside	-92.13%	-90.64%	-89.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	242.78	225.53	209.50	194.62	180.79	167.94	172.98
Payout Ratio	98.59%	96.87%	95.15%	93.44%	91.72%	90.00%	92.50%
Projected Dividends (M)	239.35	218.47	199.35	181.84	165.81	151.15	160.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-8.11%	-7.11%	-6.11%
Year 1 PV (M)	203.54	205.76	207.97
Year 2 PV (M)	173.03	176.82	180.65
Year 3 PV (M)	147.05	151.90	156.86
Year 4 PV (M)	124.92	130.45	136.16
Year 5 PV (M)	106.09	111.99	118.15
PV of Terminal Value (M)	3,531.58	3,727.96	3,932.99
Equity Value (M)	4,286.22	4,504.88	4,732.78
Shares Outstanding (M)	1,767.89	1,767.89	1,767.89
Fair Value	$2.42	$2.55	$2.68
Upside / Downside	-73.00%	-71.62%	-70.19%

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 Bailian (Group) Co., Ltd. (600827.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener