DDM Analysis: 600704.SS

Valuation Snapshot

Stable Growth	$11.87 - $23.21	$16.36
Multi-Stage	$18.44 - $20.27	$19.34
Blended Fair Value	$17.85
Current Price	$6.01
Upside	196.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.08%	3.31%	0.49	0.55	0.54	0.52	0.54	0.49	0.43	0.49	0.33	0.37
YoY Growth	-	-	-11.60%	3.32%	2.79%	-2.81%	9.17%	13.30%	-11.85%	49.53%	-11.63%	5.38%
Dividend Yield	-	-	9.70%	12.19%	11.04%	9.76%	11.03%	10.23%	7.42%	7.38%	4.64%	5.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,798.76
(-) Cash Dividends Paid (M)	856.67
(=) Cash Retained (M)	2,942.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	759.75	474.84	284.91
Cash Retained (M)	2,942.09	2,942.09	2,942.09
(-) Cash Required (M)	-759.75	-474.84	-284.91
(=) Excess Retained (M)	2,182.34	2,467.24	2,657.18
(/) Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
(=) Excess Retained per Share	0.42	0.48	0.52
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.42	0.48	0.52
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Fair Value	$11.87	$16.36	$23.21
Upside / Downside	97.43%	172.14%	286.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,798.76	3,886.56	3,976.39	4,068.30	4,162.33	4,258.53	4,386.29
Payout Ratio	22.55%	36.04%	49.53%	63.02%	76.51%	90.00%	92.50%
Projected Dividends (M)	856.67	1,400.75	1,969.54	2,563.86	3,184.61	3,832.68	4,057.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Year 1 PV (M)	1,304.31	1,317.18	1,330.06
Year 2 PV (M)	1,707.66	1,741.54	1,775.75
Year 3 PV (M)	2,069.90	2,131.81	2,194.93
Year 4 PV (M)	2,394.03	2,489.97	2,588.75
Year 5 PV (M)	2,682.85	2,817.89	2,958.32
PV of Terminal Value (M)	84,914.41	89,188.73	93,633.46
Equity Value (M)	95,073.16	99,687.11	104,481.26
Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
Fair Value	$18.44	$19.34	$20.27
Upside / Downside	206.86%	221.75%	237.22%

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

Analysis Mode

Ticker

Industry

Sector

Wuchan Zhongda Group Co.,Ltd. (600704.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener