DDM Analysis: 600449.SS

Valuation Snapshot

Stable Growth	$3.98 - $5.64	$4.80
Multi-Stage	$11.46 - $12.66	$12.05
Blended Fair Value	$8.42
Current Price	$13.17
Upside	-36.04%
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	-3.76%	-3.61%	0.32	0.45	0.62	0.70	0.56	0.38	0.32	0.23	0.24	0.11
YoY Growth	-	-	-29.35%	-27.65%	-11.88%	25.20%	46.41%	18.84%	38.46%	-3.73%	123.92%	-76.36%
Dividend Yield	-	-	2.17%	2.71%	3.80%	4.99%	3.71%	3.04%	3.29%	2.02%	1.88%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	292.02
(-) Cash Dividends Paid (M)	115.74
(=) Cash Retained (M)	176.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	58.40	36.50	21.90
Cash Retained (M)	176.28	176.28	176.28
(-) Cash Required (M)	-58.40	-36.50	-21.90
(=) Excess Retained (M)	117.87	139.77	154.37
(/) Shares Outstanding (M)	464.90	464.90	464.90
(=) Excess Retained per Share	0.25	0.30	0.33
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	0.25	0.30	0.33
(=) Adjusted Dividend	0.50	0.55	0.58
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.61%	-4.61%	-3.61%
Fair Value	$3.98	$4.80	$5.64
Upside / Downside	-69.80%	-63.56%	-57.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	292.02	278.56	265.73	253.48	241.80	230.66	237.58
Payout Ratio	39.64%	49.71%	59.78%	69.85%	79.93%	90.00%	92.50%
Projected Dividends (M)	115.74	138.47	158.85	177.07	193.27	207.59	219.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-5.61%	-4.61%	-3.61%
Year 1 PV (M)	128.88	130.24	131.61
Year 2 PV (M)	137.61	140.54	143.50
Year 3 PV (M)	142.76	147.35	152.03
Year 4 PV (M)	145.03	151.27	157.71
Year 5 PV (M)	144.99	152.83	161.01
PV of Terminal Value (M)	4,628.29	4,878.70	5,139.84
Equity Value (M)	5,327.55	5,600.93	5,885.70
Shares Outstanding (M)	464.90	464.90	464.90
Fair Value	$11.46	$12.05	$12.66
Upside / Downside	-12.99%	-8.52%	-3.87%

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

Ningxia Building Materials Group Co.,Ltd (600449.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener