DDM Analysis: 600839.SS

Valuation Snapshot

Stable Growth	$5.11 - $10.46	$7.16
Multi-Stage	$7.40 - $8.13	$7.76
Blended Fair Value	$7.46
Current Price	$10.47
Upside	-28.75%
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	-7.25%	3.73%	0.22	0.23	0.18	0.01	0.25	0.32	0.30	0.21	0.11	0.09
YoY Growth	-	-	-3.47%	23.84%	1,733.96%	-95.92%	-23.24%	8.18%	39.34%	85.39%	27.53%	-41.05%
Dividend Yield	-	-	2.13%	4.03%	3.89%	0.34%	9.46%	11.78%	8.02%	6.77%	2.69%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,366.79
(-) Cash Dividends Paid (M)	494.45
(=) Cash Retained (M)	872.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	273.36	170.85	102.51
Cash Retained (M)	872.34	872.34	872.34
(-) Cash Required (M)	-273.36	-170.85	-102.51
(=) Excess Retained (M)	598.98	701.49	769.83
(/) Shares Outstanding (M)	4,617.85	4,617.85	4,617.85
(=) Excess Retained per Share	0.13	0.15	0.17
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.13	0.15	0.17
(=) Adjusted Dividend	0.24	0.26	0.27
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.73%	2.73%	3.73%
Fair Value	$5.11	$7.16	$10.46
Upside / Downside	-51.20%	-31.59%	-0.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,366.79	1,404.10	1,442.43	1,481.81	1,522.27	1,563.82	1,610.74
Payout Ratio	36.18%	46.94%	57.71%	68.47%	79.24%	90.00%	92.50%
Projected Dividends (M)	494.45	659.10	832.37	1,014.60	1,206.17	1,407.44	1,489.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.73%	2.73%	3.73%
Year 1 PV (M)	613.17	619.19	625.22
Year 2 PV (M)	720.40	734.63	749.00
Year 3 PV (M)	816.92	841.25	866.06
Year 4 PV (M)	903.49	939.54	976.66
Year 5 PV (M)	980.78	1,029.95	1,081.06
PV of Terminal Value (M)	30,142.78	31,653.70	33,224.61
Equity Value (M)	34,177.54	35,818.26	37,522.61
Shares Outstanding (M)	4,617.85	4,617.85	4,617.85
Fair Value	$7.40	$7.76	$8.13
Upside / Downside	-29.31%	-25.92%	-22.39%

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

Sichuan Changhong Electric Co.,Ltd. (600839.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener