DDM Analysis: 600236.SS

Valuation Snapshot

Stable Growth	$3.16 - $4.97	$3.99
Multi-Stage	$7.18 - $7.91	$7.54
Blended Fair Value	$5.76
Current Price	$6.57
Upside	-12.27%
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	-3.13%	1.35%	0.29	0.37	0.25	0.31	0.32	0.33	0.41	0.27	0.39	0.33
YoY Growth	-	-	-23.53%	49.09%	-20.35%	-2.21%	-3.93%	-17.72%	52.30%	-31.55%	17.15%	33.34%
Dividend Yield	-	-	4.43%	6.35%	4.50%	5.90%	5.76%	7.32%	8.84%	6.11%	7.68%	7.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,538.72
(-) Cash Dividends Paid (M)	1,090.45
(=) Cash Retained (M)	1,448.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	507.74	317.34	190.40
Cash Retained (M)	1,448.27	1,448.27	1,448.27
(-) Cash Required (M)	-507.74	-317.34	-190.40
(=) Excess Retained (M)	940.53	1,130.93	1,257.86
(/) Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
(=) Excess Retained per Share	0.12	0.14	0.16
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.12	0.14	0.16
(=) Adjusted Dividend	0.26	0.28	0.30
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Fair Value	$3.16	$3.99	$4.97
Upside / Downside	-51.93%	-39.29%	-24.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,538.72	2,520.99	2,503.38	2,485.90	2,468.54	2,451.30	2,524.84
Payout Ratio	42.95%	52.36%	61.77%	71.18%	80.59%	90.00%	92.50%
Projected Dividends (M)	1,090.45	1,320.05	1,546.38	1,769.49	1,989.41	2,206.17	2,335.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Year 1 PV (M)	1,229.50	1,242.00	1,254.51
Year 2 PV (M)	1,341.51	1,368.94	1,396.65
Year 3 PV (M)	1,429.76	1,473.84	1,518.81
Year 4 PV (M)	1,497.19	1,559.04	1,622.80
Year 5 PV (M)	1,546.42	1,626.70	1,710.27
PV of Terminal Value (M)	49,854.87	52,442.81	55,137.11
Equity Value (M)	56,899.24	59,713.32	62,640.15
Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
Fair Value	$7.18	$7.54	$7.91
Upside / Downside	9.34%	14.75%	20.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Guangxi Guiguan Electric PowerCo.,Ltd. (600236.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener