DDM Analysis: 600487.SS

Valuation Snapshot

Stable Growth	$72.53 - $231.19	$216.66
Multi-Stage	$30.74 - $33.64	$32.16
Blended Fair Value	$124.41
Current Price	$22.97
Upside	441.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.01%	8.18%	0.34	0.24	0.17	0.27	0.37	0.50	0.29	0.18	0.19	0.14
YoY Growth	-	-	42.56%	40.01%	-35.04%	-27.68%	-25.84%	72.02%	64.59%	-9.06%	36.54%	-10.21%
Dividend Yield	-	-	2.07%	1.89%	1.14%	2.05%	3.00%	3.06%	1.32%	0.65%	1.05%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,829.84
(-) Cash Dividends Paid (M)	961.25
(=) Cash Retained (M)	1,868.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	565.97	353.73	212.24
Cash Retained (M)	1,868.59	1,868.59	1,868.59
(-) Cash Required (M)	-565.97	-353.73	-212.24
(=) Excess Retained (M)	1,302.62	1,514.86	1,656.35
(/) Shares Outstanding (M)	2,434.25	2,434.25	2,434.25
(=) Excess Retained per Share	0.54	0.62	0.68
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	0.54	0.62	0.68
(=) Adjusted Dividend	0.93	1.02	1.08
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$72.53	$216.66	$231.19
Upside / Downside	215.74%	843.24%	906.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,829.84	3,013.78	3,209.67	3,418.30	3,640.49	3,877.12	3,993.44
Payout Ratio	33.97%	45.17%	56.38%	67.59%	78.79%	90.00%	92.50%
Projected Dividends (M)	961.25	1,361.46	1,809.64	2,310.34	2,868.48	3,489.41	3,693.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,262.18	1,274.15	1,286.11
Year 2 PV (M)	1,555.35	1,584.97	1,614.87
Year 3 PV (M)	1,840.88	1,893.73	1,947.57
Year 4 PV (M)	2,118.94	2,200.43	2,284.24
Year 5 PV (M)	2,389.66	2,505.08	2,624.92
PV of Terminal Value (M)	65,658.53	68,829.86	72,122.57
Equity Value (M)	74,825.54	78,288.21	81,880.29
Shares Outstanding (M)	2,434.25	2,434.25	2,434.25
Fair Value	$30.74	$32.16	$33.64
Upside / Downside	33.82%	40.01%	46.44%

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

Hengtong Optic-Electric Co., Ltd. (600487.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener