DDM Analysis: 600875.SS

Valuation Snapshot

Stable Growth	$20.12 - $45.40	$29.19
Multi-Stage	$14.07 - $15.39	$14.72
Blended Fair Value	$21.95
Current Price	$19.29
Upside	13.80%
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	31.06%	11.96%	0.47	0.33	0.23	0.17	0.20	0.12	0.01	0.01	0.06	0.10
YoY Growth	-	-	40.46%	43.88%	38.95%	-18.38%	68.68%	840.40%	-14.10%	-75.62%	-39.15%	-33.23%
Dividend Yield	-	-	3.13%	2.10%	1.22%	1.23%	1.61%	1.43%	0.12%	0.17%	0.61%	0.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,263.81
(-) Cash Dividends Paid (M)	43.31
(=) Cash Retained (M)	3,220.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	652.76	407.98	244.79
Cash Retained (M)	3,220.50	3,220.50	3,220.50
(-) Cash Required (M)	-652.76	-407.98	-244.79
(=) Excess Retained (M)	2,567.74	2,812.53	2,975.72
(/) Shares Outstanding (M)	3,271.17	3,271.17	3,271.17
(=) Excess Retained per Share	0.78	0.86	0.91
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.78	0.86	0.91
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$20.12	$29.19	$45.40
Upside / Downside	4.31%	51.32%	135.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,263.81	3,475.96	3,701.90	3,942.52	4,198.78	4,471.70	4,605.85
Payout Ratio	1.33%	19.06%	36.80%	54.53%	72.27%	90.00%	92.50%
Projected Dividends (M)	43.31	662.57	1,362.15	2,149.88	3,034.27	4,024.53	4,260.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	598.39	604.06	609.74
Year 2 PV (M)	1,111.05	1,132.22	1,153.58
Year 3 PV (M)	1,583.72	1,629.18	1,675.51
Year 4 PV (M)	2,018.70	2,096.33	2,176.19
Year 5 PV (M)	2,418.18	2,534.98	2,656.25
PV of Terminal Value (M)	38,291.83	40,141.34	42,061.64
Equity Value (M)	46,021.88	48,138.12	50,332.90
Shares Outstanding (M)	3,271.17	3,271.17	3,271.17
Fair Value	$14.07	$14.72	$15.39
Upside / Downside	-27.07%	-23.71%	-20.23%

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

Dongfang Electric Corporation Limited (600875.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener