DDM Analysis: 600628.SS

Valuation Snapshot

Stable Growth	$15.94 - $18.85	$17.63
Multi-Stage	$74.30 - $83.13	$78.62
Blended Fair Value	$48.12
Current Price	$7.39
Upside	551.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-21.40%	-15.70%	0.06	0.06	0.10	0.11	0.12	0.19	0.26	0.16	0.14	0.28
YoY Growth	-	-	-4.50%	-40.24%	-8.73%	-10.25%	-35.85%	-27.70%	59.90%	20.81%	-50.98%	-11.69%
Dividend Yield	-	-	0.78%	0.94%	1.33%	1.50%	1.45%	1.60%	3.36%	1.76%	1.10%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69.08
(-) Cash Dividends Paid (M)	29.32
(=) Cash Retained (M)	39.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.82	8.63	5.18
Cash Retained (M)	39.76	39.76	39.76
(-) Cash Required (M)	-13.82	-8.63	-5.18
(=) Excess Retained (M)	25.94	31.12	34.58
(/) Shares Outstanding (M)	607.96	607.96	607.96
(=) Excess Retained per Share	0.04	0.05	0.06
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	0.04	0.05	0.06
(=) Adjusted Dividend	0.09	0.10	0.11
WACC / Discount Rate	-40.10%	-40.10%	-40.10%
Growth Rate	-12.33%	-11.33%	-10.33%
Fair Value	$15.94	$17.63	$18.85
Upside / Downside	115.67%	138.58%	155.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69.08	61.25	54.31	48.16	42.70	37.86	39.00
Payout Ratio	42.45%	51.96%	61.47%	70.98%	80.49%	90.00%	92.50%
Projected Dividends (M)	29.32	31.82	33.38	34.18	34.37	34.08	36.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-40.10%	-40.10%	-40.10%
Growth Rate	-12.33%	-11.33%	-10.33%
Year 1 PV (M)	52.53	53.13	53.73
Year 2 PV (M)	90.96	93.04	95.16
Year 3 PV (M)	153.73	159.05	164.49
Year 4 PV (M)	255.14	266.98	279.23
Year 5 PV (M)	417.55	441.92	467.40
PV of Terminal Value (M)	44,202.50	46,781.63	49,479.76
Equity Value (M)	45,172.41	47,795.75	50,539.77
Shares Outstanding (M)	607.96	607.96	607.96
Fair Value	$74.30	$78.62	$83.13
Upside / Downside	905.44%	963.83%	1,024.90%

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

Shanghai New World Co., Ltd (600628.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener