DDM Analysis: 600060.SS

Valuation Snapshot

Stable Growth	$38.49 - $84.35	$55.28
Multi-Stage	$27.18 - $29.73	$28.43
Blended Fair Value	$41.85
Current Price	$24.12
Upside	73.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.26%	8.63%	0.84	0.69	0.10	0.30	0.15	0.14	0.28	0.43	0.34	0.33
YoY Growth	-	-	21.39%	628.33%	-67.98%	95.04%	9.29%	-49.35%	-36.67%	26.90%	4.62%	-10.96%
Dividend Yield	-	-	3.39%	2.93%	0.48%	2.67%	1.33%	1.49%	2.51%	2.81%	1.89%	1.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,564.41
(-) Cash Dividends Paid (M)	41.40
(=) Cash Retained (M)	2,523.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	512.88	320.55	192.33
Cash Retained (M)	2,523.01	2,523.01	2,523.01
(-) Cash Required (M)	-512.88	-320.55	-192.33
(=) Excess Retained (M)	2,010.13	2,202.46	2,330.68
(/) Shares Outstanding (M)	1,300.16	1,300.16	1,300.16
(=) Excess Retained per Share	1.55	1.69	1.79
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	1.55	1.69	1.79
(=) Adjusted Dividend	1.58	1.73	1.82
WACC / Discount Rate	9.83%	9.83%	9.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$38.49	$55.28	$84.35
Upside / Downside	59.57%	129.17%	249.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,564.41	2,731.09	2,908.61	3,097.67	3,299.02	3,513.46	3,618.86
Payout Ratio	1.61%	19.29%	36.97%	54.65%	72.32%	90.00%	92.50%
Projected Dividends (M)	41.40	526.87	1,075.27	1,692.75	2,385.95	3,162.11	3,347.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.83%	9.83%	9.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	475.23	479.73	484.24
Year 2 PV (M)	874.83	891.49	908.31
Year 3 PV (M)	1,242.21	1,277.87	1,314.21
Year 4 PV (M)	1,579.30	1,640.04	1,702.51
Year 5 PV (M)	1,887.92	1,979.10	2,073.78
PV of Terminal Value (M)	29,282.43	30,696.78	32,165.27
Equity Value (M)	35,341.91	36,965.01	38,648.31
Shares Outstanding (M)	1,300.16	1,300.16	1,300.16
Fair Value	$27.18	$28.43	$29.73
Upside / Downside	12.70%	17.87%	23.24%

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

Hisense Visual Technology Co., Ltd. (600060.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener