DDM Analysis: 688819.SS

Valuation Snapshot

Stable Growth	$26.27 - $54.51	$37.00
Multi-Stage	$36.71 - $40.28	$38.46
Blended Fair Value	$37.73
Current Price	$32.70
Upside	15.39%
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	-12.86%	11.06%	0.92	0.81	0.83	0.60	0.97	1.84	1.15	0.31	0.56	0.42
YoY Growth	-	-	14.31%	-2.44%	38.00%	-38.34%	-47.04%	60.13%	265.99%	-43.59%	33.16%	29.01%
Dividend Yield	-	-	3.34%	2.72%	2.40%	1.86%	2.08%	2.99%	1.87%	0.51%	0.90%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,450.15
(-) Cash Dividends Paid (M)	587.29
(=) Cash Retained (M)	862.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	290.03	181.27	108.76
Cash Retained (M)	862.85	862.85	862.85
(-) Cash Required (M)	-290.03	-181.27	-108.76
(=) Excess Retained (M)	572.82	681.58	754.09
(/) Shares Outstanding (M)	972.03	972.03	972.03
(=) Excess Retained per Share	0.59	0.70	0.78
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	0.59	0.70	0.78
(=) Adjusted Dividend	1.19	1.31	1.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.91%	2.91%	3.91%
Fair Value	$26.27	$37.00	$54.51
Upside / Downside	-19.67%	13.16%	66.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,450.15	1,492.31	1,535.69	1,580.34	1,626.29	1,673.57	1,723.77
Payout Ratio	40.50%	50.40%	60.30%	70.20%	80.10%	90.00%	92.50%
Projected Dividends (M)	587.29	752.11	926.01	1,109.39	1,302.65	1,506.21	1,594.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.91%	2.91%	3.91%
Year 1 PV (M)	699.10	705.96	712.82
Year 2 PV (M)	800.07	815.85	831.78
Year 3 PV (M)	890.95	917.44	944.44
Year 4 PV (M)	972.42	1,011.15	1,051.03
Year 5 PV (M)	1,045.12	1,097.41	1,151.78
PV of Terminal Value (M)	31,274.37	32,839.23	34,466.12
Equity Value (M)	35,682.02	37,387.04	39,157.97
Shares Outstanding (M)	972.03	972.03	972.03
Fair Value	$36.71	$38.46	$40.28
Upside / Downside	12.26%	17.62%	23.19%

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

Tianneng Battery Group Co., Ltd. (688819.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener