DDM Analysis: 600104.SS

Valuation Snapshot

Stable Growth	$1.26 - $1.73	$1.50
Multi-Stage	$3.37 - $3.72	$3.54
Blended Fair Value	$2.52
Current Price	$17.12
Upside	-85.28%
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	-14.61%	-5.44%	0.66	0.61	0.69	0.81	1.09	1.46	2.02	1.81	1.36	1.30
YoY Growth	-	-	8.99%	-11.55%	-15.23%	-25.34%	-25.60%	-27.86%	11.51%	33.41%	4.37%	12.45%
Dividend Yield	-	-	4.20%	3.98%	4.79%	4.77%	5.52%	7.12%	7.61%	5.34%	5.36%	6.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,859.81
(-) Cash Dividends Paid (M)	2,145.35
(=) Cash Retained (M)	714.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	571.96	357.48	214.49
Cash Retained (M)	714.46	714.46	714.46
(-) Cash Required (M)	-571.96	-357.48	-214.49
(=) Excess Retained (M)	142.50	356.98	499.98
(/) Shares Outstanding (M)	11,414.20	11,414.20	11,414.20
(=) Excess Retained per Share	0.01	0.03	0.04
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.01	0.03	0.04
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-7.44%	-6.44%	-5.44%
Fair Value	$1.26	$1.50	$1.73
Upside / Downside	-92.62%	-91.25%	-89.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,859.81	2,675.72	2,503.48	2,342.32	2,191.54	2,050.46	2,111.98
Payout Ratio	75.02%	78.01%	81.01%	84.01%	87.00%	90.00%	92.50%
Projected Dividends (M)	2,145.35	2,087.43	2,028.07	1,967.71	1,906.71	1,845.42	1,953.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-7.44%	-6.44%	-5.44%
Year 1 PV (M)	1,925.51	1,946.31	1,967.11
Year 2 PV (M)	1,725.64	1,763.13	1,801.02
Year 3 PV (M)	1,544.41	1,595.01	1,646.70
Year 4 PV (M)	1,380.45	1,441.08	1,503.68
Year 5 PV (M)	1,232.43	1,300.46	1,371.46
PV of Terminal Value (M)	30,693.94	32,388.16	34,156.39
Equity Value (M)	38,502.39	40,434.15	42,446.36
Shares Outstanding (M)	11,414.20	11,414.20	11,414.20
Fair Value	$3.37	$3.54	$3.72
Upside / Downside	-80.30%	-79.31%	-78.28%

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

SAIC Motor Corporation Limited (600104.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener