DDM Analysis: 600211.SS

Valuation Snapshot

Stable Growth	$249.44 - $607.06	$568.90
Multi-Stage	$88.32 - $96.68	$92.42
Blended Fair Value	$330.66
Current Price	$46.70
Upside	608.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	49.96%	50.01%	1.57	1.50	0.31	0.41	0.59	0.21	0.22	0.25	0.09	0.03
YoY Growth	-	-	4.36%	391.94%	-25.90%	-29.84%	184.13%	-3.90%	-12.96%	187.20%	185.56%	10.90%
Dividend Yield	-	-	4.12%	4.26%	0.75%	1.22%	1.58%	1.01%	0.93%	1.20%	0.30%	0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	981.20
(-) Cash Dividends Paid (M)	320.80
(=) Cash Retained (M)	660.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	196.24	122.65	73.59
Cash Retained (M)	660.40	660.40	660.40
(-) Cash Required (M)	-196.24	-122.65	-73.59
(=) Excess Retained (M)	464.16	537.75	586.81
(/) Shares Outstanding (M)	321.45	321.45	321.45
(=) Excess Retained per Share	1.44	1.67	1.83
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	1.44	1.67	1.83
(=) Adjusted Dividend	2.44	2.67	2.82
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$249.44	$568.90	$607.06
Upside / Downside	434.14%	1,118.20%	1,199.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	981.20	1,044.98	1,112.90	1,185.24	1,262.28	1,344.33	1,384.66
Payout Ratio	32.69%	44.16%	55.62%	67.08%	78.54%	90.00%	92.50%
Projected Dividends (M)	320.80	461.42	618.96	795.03	991.38	1,209.89	1,280.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	429.06	433.12	437.19
Year 2 PV (M)	535.18	545.38	555.67
Year 3 PV (M)	639.21	657.56	676.26
Year 4 PV (M)	741.17	769.67	798.99
Year 5 PV (M)	841.09	881.72	923.90
PV of Terminal Value (M)	25,203.53	26,420.87	27,684.80
Equity Value (M)	28,389.25	29,708.32	31,076.81
Shares Outstanding (M)	321.45	321.45	321.45
Fair Value	$88.32	$92.42	$96.68
Upside / Downside	89.12%	97.90%	107.02%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tibet Rhodiola Pharmaceutical Holding Co. (600211.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener