DDM Analysis: 600196.SS

Valuation Snapshot

Stable Growth	$101.24 - $246.35	$230.87
Multi-Stage	$35.76 - $39.15	$37.42
Blended Fair Value	$134.14
Current Price	$29.84
Upside	349.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.26%	12.68%	0.78	0.42	0.54	0.42	0.38	0.31	0.37	0.33	0.28	0.24
YoY Growth	-	-	83.65%	-21.88%	30.14%	10.24%	22.22%	-15.95%	11.53%	17.93%	14.43%	3.68%
Dividend Yield	-	-	3.13%	1.80%	1.67%	0.78%	0.95%	0.94%	1.21%	0.74%	0.99%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,282.54
(-) Cash Dividends Paid (M)	957.64
(=) Cash Retained (M)	2,324.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	656.51	410.32	246.19
Cash Retained (M)	2,324.90	2,324.90	2,324.90
(-) Cash Required (M)	-656.51	-410.32	-246.19
(=) Excess Retained (M)	1,668.39	1,914.58	2,078.71
(/) Shares Outstanding (M)	2,649.91	2,649.91	2,649.91
(=) Excess Retained per Share	0.63	0.72	0.78
LTM Dividend per Share	0.36	0.36	0.36
(+) Excess Retained per Share	0.63	0.72	0.78
(=) Adjusted Dividend	0.99	1.08	1.15
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$101.24	$230.87	$246.35
Upside / Downside	239.29%	673.69%	725.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,282.54	3,495.90	3,723.14	3,965.14	4,222.87	4,497.36	4,632.28
Payout Ratio	29.17%	41.34%	53.50%	65.67%	77.83%	90.00%	92.50%
Projected Dividends (M)	957.64	1,445.17	1,992.04	2,603.89	3,286.86	4,047.63	4,284.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,343.82	1,356.55	1,369.29
Year 2 PV (M)	1,722.41	1,755.22	1,788.34
Year 3 PV (M)	2,093.55	2,153.65	2,214.88
Year 4 PV (M)	2,457.32	2,551.83	2,649.03
Year 5 PV (M)	2,813.85	2,949.76	3,090.87
PV of Terminal Value (M)	84,321.48	88,394.23	92,622.87
Equity Value (M)	94,752.43	99,161.24	103,735.28
Shares Outstanding (M)	2,649.91	2,649.91	2,649.91
Fair Value	$35.76	$37.42	$39.15
Upside / Downside	19.83%	25.40%	31.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shanghai Fosun Pharmaceutical (Group) Co., Ltd. (600196.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener