DDM Analysis: 600720.SS

Valuation Snapshot

Stable Growth	$27.43 - $134.50	$58.30
Multi-Stage	$14.50 - $15.88	$15.18
Blended Fair Value	$36.74
Current Price	$7.53
Upside	387.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.32%	7.66%	0.36	0.88	0.28	0.24	0.21	0.13	0.13	0.09	0.11	0.19
YoY Growth	-	-	-59.16%	209.55%	18.17%	15.52%	58.65%	2.99%	43.67%	-17.60%	-42.75%	9.42%
Dividend Yield	-	-	4.22%	8.65%	2.68%	2.24%	1.41%	1.00%	1.41%	0.86%	1.11%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,522.95
(-) Cash Dividends Paid (M)	52.11
(=) Cash Retained (M)	1,470.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	304.59	190.37	114.22
Cash Retained (M)	1,470.84	1,470.84	1,470.84
(-) Cash Required (M)	-304.59	-190.37	-114.22
(=) Excess Retained (M)	1,166.25	1,280.47	1,356.62
(/) Shares Outstanding (M)	2,251.92	2,251.92	2,251.92
(=) Excess Retained per Share	0.52	0.57	0.60
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.52	0.57	0.60
(=) Adjusted Dividend	0.54	0.59	0.63
WACC / Discount Rate	7.58%	7.58%	7.58%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27.43	$58.30	$134.50
Upside / Downside	264.25%	674.22%	1,686.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,522.95	1,621.94	1,727.37	1,839.65	1,959.22	2,086.57	2,149.17
Payout Ratio	3.42%	20.74%	38.05%	55.37%	72.68%	90.00%	92.50%
Projected Dividends (M)	52.11	336.35	657.32	1,018.59	1,424.05	1,877.91	1,987.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.58%	7.58%	7.58%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	309.71	312.65	315.58
Year 2 PV (M)	557.33	567.94	578.66
Year 3 PV (M)	795.24	818.07	841.33
Year 4 PV (M)	1,023.75	1,063.12	1,103.61
Year 5 PV (M)	1,243.12	1,303.16	1,365.50
PV of Terminal Value (M)	28,726.73	30,114.24	31,554.86
Equity Value (M)	32,655.88	34,179.18	35,759.54
Shares Outstanding (M)	2,251.92	2,251.92	2,251.92
Fair Value	$14.50	$15.18	$15.88
Upside / Downside	92.58%	101.56%	110.88%

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

CCCC Design & Consulting Group Co., Ltd. (600720.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener