DDM Analysis: 600547.SS

Valuation Snapshot

Stable Growth	$81.98 - $198.62	$186.13
Multi-Stage	$29.08 - $31.82	$30.42
Blended Fair Value	$108.28
Current Price	$39.33
Upside	175.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.37%	19.59%	0.67	0.48	0.35	0.26	0.23	0.16	0.20	0.13	0.10	0.10
YoY Growth	-	-	40.65%	36.59%	35.18%	13.29%	43.45%	-20.33%	53.12%	30.38%	-3.34%	-7.78%
Dividend Yield	-	-	2.49%	1.61%	1.58%	1.20%	1.07%	0.65%	1.24%	0.88%	0.55%	0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,841.88
(-) Cash Dividends Paid (M)	1,933.31
(=) Cash Retained (M)	2,908.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	968.38	605.23	363.14
Cash Retained (M)	2,908.57	2,908.57	2,908.57
(-) Cash Required (M)	-968.38	-605.23	-363.14
(=) Excess Retained (M)	1,940.19	2,303.33	2,545.43
(/) Shares Outstanding (M)	4,848.14	4,848.14	4,848.14
(=) Excess Retained per Share	0.40	0.48	0.53
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.40	0.48	0.53
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81.98	$186.13	$198.62
Upside / Downside	108.44%	373.26%	405.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,841.88	5,156.60	5,491.78	5,848.75	6,228.91	6,633.79	6,832.81
Payout Ratio	39.93%	49.94%	59.96%	69.97%	79.99%	90.00%	92.50%
Projected Dividends (M)	1,933.31	2,575.37	3,292.73	4,092.46	4,982.25	5,970.41	6,320.35

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)	2,394.85	2,417.55	2,440.25
Year 2 PV (M)	2,847.29	2,901.53	2,956.27
Year 3 PV (M)	3,290.78	3,385.25	3,481.50
Year 4 PV (M)	3,725.44	3,868.71	4,016.08
Year 5 PV (M)	4,151.41	4,351.92	4,560.11
PV of Terminal Value (M)	124,559.27	130,575.53	136,822.05
Equity Value (M)	140,969.04	147,500.49	154,276.26
Shares Outstanding (M)	4,848.14	4,848.14	4,848.14
Fair Value	$29.08	$30.42	$31.82
Upside / Downside	-26.07%	-22.64%	-19.09%

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

Shandong Gold Mining Co., Ltd. (600547.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener