DDM Analysis: 600031.SS

Valuation Snapshot

Stable Growth	$30.84 - $150.73	$54.87
Multi-Stage	$24.30 - $26.60	$25.43
Blended Fair Value	$40.15
Current Price	$23.24
Upside	72.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.25%	12.36%	0.35	0.16	0.45	0.66	0.42	0.26	0.15	0.03	0.01	0.04
YoY Growth	-	-	111.06%	-63.45%	-31.67%	57.61%	62.97%	73.92%	442.53%	201.48%	-79.18%	-60.00%
Dividend Yield	-	-	1.82%	1.10%	2.63%	3.75%	1.22%	1.48%	1.14%	0.34%	0.12%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,243.08
(-) Cash Dividends Paid (M)	3,508.56
(=) Cash Retained (M)	4,734.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,648.62	1,030.39	618.23
Cash Retained (M)	4,734.52	4,734.52	4,734.52
(-) Cash Required (M)	-1,648.62	-1,030.39	-618.23
(=) Excess Retained (M)	3,085.90	3,704.13	4,116.29
(/) Shares Outstanding (M)	8,459.21	8,459.21	8,459.21
(=) Excess Retained per Share	0.36	0.44	0.49
LTM Dividend per Share	0.41	0.41	0.41
(+) Excess Retained per Share	0.36	0.44	0.49
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.25%	5.25%	6.25%
Fair Value	$30.84	$54.87	$150.73
Upside / Downside	32.69%	136.12%	548.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,243.08	8,675.64	9,130.90	9,610.05	10,114.35	10,645.10	10,964.46
Payout Ratio	42.56%	52.05%	61.54%	71.03%	80.51%	90.00%	92.50%
Projected Dividends (M)	3,508.56	4,515.76	5,619.00	6,825.59	8,143.34	9,580.59	10,142.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.25%	5.25%	6.25%
Year 1 PV (M)	4,184.81	4,224.96	4,265.10
Year 2 PV (M)	4,825.59	4,918.61	5,012.52
Year 3 PV (M)	5,432.21	5,590.04	5,750.90
Year 4 PV (M)	6,005.99	6,239.78	6,480.33
Year 5 PV (M)	6,548.18	6,868.33	7,200.88
PV of Terminal Value (M)	178,524.93	187,253.33	196,319.84
Equity Value (M)	205,521.71	215,095.05	225,029.58
Shares Outstanding (M)	8,459.21	8,459.21	8,459.21
Fair Value	$24.30	$25.43	$26.60
Upside / Downside	4.54%	9.41%	14.47%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Sany Heavy Industry Co., Ltd (600031.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener