DDM Analysis: 600764.SS

Valuation Snapshot

Stable Growth	$55.36 - $65.22	$61.12
Multi-Stage	$43.88 - $48.16	$45.98
Blended Fair Value	$53.55
Current Price	$31.31
Upside	71.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.90%	47.48%	0.23	0.25	0.36	0.32	0.27	0.05	0.03	0.00	0.02	0.00
YoY Growth	-	-	-8.56%	-31.20%	13.63%	15.73%	420.28%	51.96%	638.85%	-73.29%	277.04%	0.00%
Dividend Yield	-	-	0.81%	1.14%	1.40%	1.18%	1.00%	0.19%	0.10%	0.02%	0.06%	0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	233.11
(-) Cash Dividends Paid (M)	70.94
(=) Cash Retained (M)	162.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46.62	29.14	17.48
Cash Retained (M)	162.17	162.17	162.17
(-) Cash Required (M)	-46.62	-29.14	-17.48
(=) Excess Retained (M)	115.54	133.03	144.68
(/) Shares Outstanding (M)	710.79	710.79	710.79
(=) Excess Retained per Share	0.16	0.19	0.20
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.16	0.19	0.20
(=) Adjusted Dividend	0.26	0.29	0.30
WACC / Discount Rate	-0.82%	-0.82%	-0.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$55.36	$61.12	$65.22
Upside / Downside	76.81%	95.22%	108.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	233.11	248.26	264.40	281.58	299.89	319.38	328.96
Payout Ratio	30.43%	42.35%	54.26%	66.17%	78.09%	90.00%	92.50%
Projected Dividends (M)	70.94	105.13	143.46	186.33	234.17	287.44	304.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.82%	-0.82%	-0.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	105.00	105.99	106.99
Year 2 PV (M)	143.10	145.83	148.58
Year 3 PV (M)	185.63	190.96	196.39
Year 4 PV (M)	233.00	241.96	251.18
Year 5 PV (M)	285.65	299.45	313.77
PV of Terminal Value (M)	30,239.16	31,699.72	33,216.18
Equity Value (M)	31,191.54	32,683.91	34,233.09
Shares Outstanding (M)	710.79	710.79	710.79
Fair Value	$43.88	$45.98	$48.16
Upside / Downside	40.16%	46.86%	53.82%

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

China Marine Information Electronics Company Limited (600764.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener