DDM Analysis: 600809.SS

Valuation Snapshot

Stable Growth	$1,122.23 - $2,004.83	$1,878.82
Multi-Stage	$315.81 - $345.89	$330.57
Blended Fair Value	$1,104.69
Current Price	$194.01
Upside	469.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.29%	33.24%	4.38	3.31	1.80	0.14	0.65	0.52	0.46	0.42	0.25	0.00
YoY Growth	-	-	32.66%	83.61%	1,159.96%	-77.93%	24.98%	12.70%	10.59%	66.21%	22,889.39%	-99.56%
Dividend Yield	-	-	2.05%	1.31%	0.66%	0.06%	0.27%	0.80%	1.06%	1.06%	1.19%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,297.42
(-) Cash Dividends Paid (M)	3,019.02
(=) Cash Retained (M)	9,278.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,459.48	1,537.18	922.31
Cash Retained (M)	9,278.40	9,278.40	9,278.40
(-) Cash Required (M)	-2,459.48	-1,537.18	-922.31
(=) Excess Retained (M)	6,818.91	7,741.22	8,356.09
(/) Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
(=) Excess Retained per Share	5.59	6.35	6.85
LTM Dividend per Share	2.47	2.47	2.47
(+) Excess Retained per Share	5.59	6.35	6.85
(=) Adjusted Dividend	8.06	8.82	9.32
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,122.23	$1,878.82	$2,004.83
Upside / Downside	478.44%	868.41%	933.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,297.42	13,096.75	13,948.04	14,854.66	15,820.22	16,848.53	17,353.99
Payout Ratio	24.55%	37.64%	50.73%	63.82%	76.91%	90.00%	92.50%
Projected Dividends (M)	3,019.02	4,929.62	7,075.84	9,480.25	12,167.33	15,163.68	16,052.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,595.73	4,639.29	4,682.85
Year 2 PV (M)	6,149.78	6,266.91	6,385.16
Year 3 PV (M)	7,681.42	7,901.93	8,126.61
Year 4 PV (M)	9,190.89	9,544.35	9,907.90
Year 5 PV (M)	10,678.43	11,194.20	11,729.71
PV of Terminal Value (M)	346,954.08	363,712.09	381,111.47
Equity Value (M)	385,250.32	403,258.77	421,943.70
Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
Fair Value	$315.81	$330.57	$345.89
Upside / Downside	62.78%	70.39%	78.28%

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

Shanxi Xinghuacun Fen Wine Factory Co.,Ltd. (600809.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener