DDM Analysis: 600882.SS

Valuation Snapshot

Stable Growth	$15.63 - $89.18	$29.41
Multi-Stage	$9.00 - $9.85	$9.42
Blended Fair Value	$19.41
Current Price	$24.38
Upside	-20.37%
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	-21.37%	-19.89%	0.05	0.03	0.06	0.04	0.08	0.18	0.18	0.16	0.04	0.00
YoY Growth	-	-	59.58%	-39.53%	31.36%	-45.42%	-56.55%	1.87%	11.27%	295.27%	876.02%	-99.17%
Dividend Yield	-	-	0.23%	0.24%	0.19%	0.12%	0.14%	0.79%	1.81%	1.92%	0.39%	0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	204.52
(-) Cash Dividends Paid (M)	32.33
(=) Cash Retained (M)	172.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	40.90	25.56	15.34
Cash Retained (M)	172.18	172.18	172.18
(-) Cash Required (M)	-40.90	-25.56	-15.34
(=) Excess Retained (M)	131.28	146.62	156.84
(/) Shares Outstanding (M)	456.10	456.10	456.10
(=) Excess Retained per Share	0.29	0.32	0.34
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.29	0.32	0.34
(=) Adjusted Dividend	0.36	0.39	0.41
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15.63	$29.41	$89.18
Upside / Downside	-35.87%	20.64%	265.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	204.52	217.81	231.97	247.05	263.10	280.20	288.61
Payout Ratio	15.81%	30.65%	45.49%	60.32%	75.16%	90.00%	92.50%
Projected Dividends (M)	32.33	66.75	105.51	149.03	197.75	252.18	266.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	61.27	61.86	62.44
Year 2 PV (M)	88.90	90.59	92.30
Year 3 PV (M)	115.26	118.56	121.94
Year 4 PV (M)	140.38	145.78	151.34
Year 5 PV (M)	164.33	172.26	180.51
PV of Terminal Value (M)	3,535.26	3,706.02	3,883.31
Equity Value (M)	4,105.40	4,295.08	4,491.82
Shares Outstanding (M)	456.10	456.10	456.10
Fair Value	$9.00	$9.42	$9.85
Upside / Downside	-63.08%	-61.37%	-59.61%

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

Shanghai Milkground Food Tech Co., Ltd (600882.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener