DDM Analysis: 600528.SS

Valuation Snapshot

Stable Growth	$4.59 - $6.62	$5.58
Multi-Stage	$6.40 - $7.04	$6.71
Blended Fair Value	$6.15
Current Price	$8.28
Upside	-25.77%
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	3.67%	-10.44%	0.14	0.24	0.16	0.20	0.18	0.12	0.47	0.20	0.53	0.39
YoY Growth	-	-	-40.72%	46.85%	-19.18%	14.34%	48.85%	-74.56%	131.86%	-61.96%	35.11%	-8.59%
Dividend Yield	-	-	1.72%	3.07%	1.71%	2.55%	1.95%	1.24%	3.81%	1.74%	3.28%	2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,444.77
(-) Cash Dividends Paid (M)	88.56
(=) Cash Retained (M)	1,356.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	288.95	180.60	108.36
Cash Retained (M)	1,356.22	1,356.22	1,356.22
(-) Cash Required (M)	-288.95	-180.60	-108.36
(=) Excess Retained (M)	1,067.26	1,175.62	1,247.86
(/) Shares Outstanding (M)	2,272.82	2,272.82	2,272.82
(=) Excess Retained per Share	0.47	0.52	0.55
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.47	0.52	0.55
(=) Adjusted Dividend	0.51	0.56	0.59
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	-1.03%	-0.03%	0.97%
Fair Value	$4.59	$5.58	$6.62
Upside / Downside	-44.58%	-32.62%	-20.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,444.77	1,444.33	1,443.89	1,443.45	1,443.01	1,442.57	1,485.85
Payout Ratio	6.13%	22.90%	39.68%	56.45%	73.23%	90.00%	92.50%
Projected Dividends (M)	88.56	330.80	572.90	814.85	1,056.66	1,298.31	1,374.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	-1.03%	-0.03%	0.97%
Year 1 PV (M)	297.89	300.90	303.91
Year 2 PV (M)	464.58	474.02	483.55
Year 3 PV (M)	595.05	613.27	631.86
Year 4 PV (M)	694.86	723.38	752.76
Year 5 PV (M)	768.84	808.48	849.73
PV of Terminal Value (M)	11,733.36	12,338.24	12,967.81
Equity Value (M)	14,554.59	15,258.28	15,989.62
Shares Outstanding (M)	2,272.82	2,272.82	2,272.82
Fair Value	$6.40	$6.71	$7.04
Upside / Downside	-22.66%	-18.92%	-15.03%

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

China Railway Hi-tech Industry Corporation Limited (600528.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener