DDM Analysis: 600338.SS

Valuation Snapshot

Stable Growth	$2.71 - $3.76	$3.24
Multi-Stage	$6.71 - $7.41	$7.05
Blended Fair Value	$5.14
Current Price	$13.46
Upside	-61.79%
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	-4.29%	31.51%	0.16	0.01	0.10	0.17	0.05	0.20	0.48	0.43	0.00	0.01
YoY Growth	-	-	1,966.17%	-92.56%	-40.66%	283.56%	-77.03%	-58.41%	10.47%	13,635.34%	-59.78%	-24.05%
Dividend Yield	-	-	1.57%	0.08%	0.45%	0.66%	0.43%	2.51%	2.64%	1.86%	0.01%	0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	446.92
(-) Cash Dividends Paid (M)	158.40
(=) Cash Retained (M)	288.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.38	55.87	33.52
Cash Retained (M)	288.52	288.52	288.52
(-) Cash Required (M)	-89.38	-55.87	-33.52
(=) Excess Retained (M)	199.14	232.66	255.00
(/) Shares Outstanding (M)	914.22	914.22	914.22
(=) Excess Retained per Share	0.22	0.25	0.28
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.22	0.25	0.28
(=) Adjusted Dividend	0.39	0.43	0.45
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	-6.29%	-5.29%	-4.29%
Fair Value	$2.71	$3.24	$3.76
Upside / Downside	-79.85%	-75.95%	-72.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	446.92	423.28	400.89	379.68	359.60	340.58	350.79
Payout Ratio	35.44%	46.35%	57.27%	68.18%	79.09%	90.00%	92.50%
Projected Dividends (M)	158.40	196.21	229.57	258.86	284.40	306.52	324.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	-6.29%	-5.29%	-4.29%
Year 1 PV (M)	181.06	182.99	184.92
Year 2 PV (M)	195.48	199.68	203.92
Year 3 PV (M)	203.40	209.98	216.70
Year 4 PV (M)	206.21	215.16	224.39
Year 5 PV (M)	205.09	216.27	227.93
PV of Terminal Value (M)	5,139.55	5,419.69	5,711.91
Equity Value (M)	6,130.79	6,443.76	6,769.77
Shares Outstanding (M)	914.22	914.22	914.22
Fair Value	$6.71	$7.05	$7.41
Upside / Downside	-50.18%	-47.63%	-44.99%

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

Tibet Summit Resources Co.,Ltd. (600338.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener