DDM Analysis: 600839.SS

Valuation Snapshot

Stable Growth	$5.11 - $10.46	$7.16
Multi-Stage	$7.40 - $8.13	$7.76
Blended Fair Value	$7.46
Current Price	$10.47
Upside	-28.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.25%	3.73%	0.22	0.23	0.18	0.01	0.25	0.32	0.30	0.21	0.11	0.09
YoY Growth	-	-	-3.47%	23.84%	1,733.96%	-95.92%	-23.24%	8.18%	39.34%	85.39%	27.53%	-41.05%
Dividend Yield	-	-	2.13%	4.03%	3.89%	0.34%	9.46%	11.78%	8.02%	6.77%	2.69%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,366.79
(-) Cash Dividends Paid (M)	494.45
(=) Cash Retained (M)	872.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	273.36	170.85	102.51
Cash Retained (M)	872.34	872.34	872.34
(-) Cash Required (M)	-273.36	-170.85	-102.51
(=) Excess Retained (M)	598.98	701.49	769.83
(/) Shares Outstanding (M)	4,617.85	4,617.85	4,617.85
(=) Excess Retained per Share	0.13	0.15	0.17
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.13	0.15	0.17
(=) Adjusted Dividend	0.24	0.26	0.27
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.73%	2.73%	3.73%
Fair Value	$5.11	$7.16	$10.46
Upside / Downside	-51.20%	-31.59%	-0.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,366.79	1,404.10	1,442.43	1,481.81	1,522.27	1,563.82	1,610.74
Payout Ratio	36.18%	46.94%	57.71%	68.47%	79.24%	90.00%	92.50%
Projected Dividends (M)	494.45	659.10	832.37	1,014.60	1,206.17	1,407.44	1,489.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.73%	2.73%	3.73%
Year 1 PV (M)	613.17	619.19	625.22
Year 2 PV (M)	720.40	734.63	749.00
Year 3 PV (M)	816.92	841.25	866.06
Year 4 PV (M)	903.49	939.54	976.66
Year 5 PV (M)	980.78	1,029.95	1,081.06
PV of Terminal Value (M)	30,142.78	31,653.70	33,224.61
Equity Value (M)	34,177.54	35,818.26	37,522.61
Shares Outstanding (M)	4,617.85	4,617.85	4,617.85
Fair Value	$7.40	$7.76	$8.13
Upside / Downside	-29.31%	-25.92%	-22.39%

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

Sichuan Changhong Electric Co.,Ltd. (600839.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener