DDM Analysis: 600846.SS

Valuation Snapshot

Stable Growth	$3.48 - $5.29	$4.33
Multi-Stage	$26.32 - $29.27	$27.76
Blended Fair Value	$16.05
Current Price	$13.77
Upside	16.53%
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	-5.74%	1.02%	0.29	0.24	0.35	0.62	0.51	0.39	0.40	0.29	0.40	0.29
YoY Growth	-	-	22.40%	-32.27%	-43.28%	21.66%	30.06%	-3.55%	40.76%	-27.79%	37.48%	10.33%
Dividend Yield	-	-	3.21%	2.86%	4.00%	7.32%	5.03%	4.73%	3.88%	3.16%	4.59%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	264.11
(-) Cash Dividends Paid (M)	46.62
(=) Cash Retained (M)	217.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	52.82	33.01	19.81
Cash Retained (M)	217.50	217.50	217.50
(-) Cash Required (M)	-52.82	-33.01	-19.81
(=) Excess Retained (M)	164.67	184.48	197.69
(/) Shares Outstanding (M)	622.73	622.73	622.73
(=) Excess Retained per Share	0.26	0.30	0.32
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.26	0.30	0.32
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	1.25%	1.25%	1.25%
Growth Rate	-7.74%	-6.74%	-5.74%
Fair Value	$3.48	$4.33	$5.29
Upside / Downside	-74.72%	-68.56%	-61.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	264.11	246.31	229.70	214.21	199.77	186.31	191.89
Payout Ratio	17.65%	32.12%	46.59%	61.06%	75.53%	90.00%	92.50%
Projected Dividends (M)	46.62	79.11	107.02	130.80	150.89	167.67	177.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.25%	1.25%	1.25%
Growth Rate	-7.74%	-6.74%	-5.74%
Year 1 PV (M)	77.30	78.13	78.97
Year 2 PV (M)	102.16	104.39	106.64
Year 3 PV (M)	122.00	126.01	130.10
Year 4 PV (M)	137.50	143.56	149.82
Year 5 PV (M)	149.29	157.56	166.19
PV of Terminal Value (M)	15,803.98	16,679.25	17,592.89
Equity Value (M)	16,392.22	17,288.90	18,224.60
Shares Outstanding (M)	622.73	622.73	622.73
Fair Value	$26.32	$27.76	$29.27
Upside / Downside	91.16%	101.62%	112.53%

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 Tongji Science&Technology Industrial Co.,Ltd (600846.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener