DDM Analysis: 600422.SS

Valuation Snapshot

Stable Growth	$13.54 - $29.51	$19.40
Multi-Stage	$10.45 - $11.43	$10.93
Blended Fair Value	$15.17
Current Price	$13.96
Upside	8.65%
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	9.16%	1.97%	0.23	0.19	0.31	0.27	0.24	0.15	0.06	0.22	0.24	0.09
YoY Growth	-	-	17.70%	-36.63%	13.64%	12.62%	62.36%	130.72%	-70.52%	-9.95%	161.71%	-51.08%
Dividend Yield	-	-	1.33%	0.93%	1.48%	2.22%	2.88%	1.49%	0.60%	2.17%	1.94%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	530.05
(-) Cash Dividends Paid (M)	26.16
(=) Cash Retained (M)	503.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106.01	66.26	39.75
Cash Retained (M)	503.90	503.90	503.90
(-) Cash Required (M)	-106.01	-66.26	-39.75
(=) Excess Retained (M)	397.89	437.64	464.14
(/) Shares Outstanding (M)	754.65	754.65	754.65
(=) Excess Retained per Share	0.53	0.58	0.62
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.53	0.58	0.62
(=) Adjusted Dividend	0.56	0.61	0.65
WACC / Discount Rate	9.24%	9.24%	9.24%
Growth Rate	4.89%	5.89%	6.89%
Fair Value	$13.54	$19.40	$29.51
Upside / Downside	-3.03%	39.00%	111.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	530.05	561.26	594.31	629.31	666.36	705.60	726.76
Payout Ratio	4.93%	21.95%	38.96%	55.97%	72.99%	90.00%	92.50%
Projected Dividends (M)	26.16	123.19	231.55	352.25	486.36	635.04	672.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.24%	9.24%	9.24%
Growth Rate	4.89%	5.89%	6.89%
Year 1 PV (M)	111.70	112.76	113.83
Year 2 PV (M)	190.38	194.03	197.71
Year 3 PV (M)	262.61	270.20	277.92
Year 4 PV (M)	328.79	341.51	354.59
Year 5 PV (M)	389.27	408.18	427.82
PV of Terminal Value (M)	6,601.96	6,922.74	7,255.86
Equity Value (M)	7,884.71	8,249.41	8,627.74
Shares Outstanding (M)	754.65	754.65	754.65
Fair Value	$10.45	$10.93	$11.43
Upside / Downside	-25.16%	-21.69%	-18.10%

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

KPC Pharmaceuticals, Inc. (600422.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener