DDM Analysis: 000975.SZ

Valuation Snapshot

Stable Growth	$79.34 - $208.12	$195.04
Multi-Stage	$29.64 - $32.44	$31.01
Blended Fair Value	$113.03
Current Price	$22.83
Upside	395.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.17%	13.84%	0.29	0.29	0.27	0.30	0.15	0.15	0.13	0.00	0.08	0.08
YoY Growth	-	-	-1.38%	8.87%	-11.33%	97.49%	3.16%	16.82%	7,328.49%	-97.82%	-5.11%	5.00%
Dividend Yield	-	-	1.49%	1.56%	2.02%	3.23%	1.71%	1.43%	1.55%	0.02%	1.05%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,905.30
(-) Cash Dividends Paid (M)	1,039.86
(=) Cash Retained (M)	1,865.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	581.06	363.16	217.90
Cash Retained (M)	1,865.44	1,865.44	1,865.44
(-) Cash Required (M)	-581.06	-363.16	-217.90
(=) Excess Retained (M)	1,284.38	1,502.28	1,647.54
(/) Shares Outstanding (M)	2,776.18	2,776.18	2,776.18
(=) Excess Retained per Share	0.46	0.54	0.59
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	0.46	0.54	0.59
(=) Adjusted Dividend	0.84	0.92	0.97
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$79.34	$195.04	$208.12
Upside / Downside	247.54%	754.33%	811.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,905.30	3,094.15	3,295.27	3,509.46	3,737.57	3,980.52	4,099.93
Payout Ratio	35.79%	46.63%	57.48%	68.32%	79.16%	90.00%	92.50%
Projected Dividends (M)	1,039.86	1,442.91	1,893.96	2,397.55	2,958.60	3,582.46	3,792.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,340.70	1,353.40	1,366.11
Year 2 PV (M)	1,635.14	1,666.28	1,697.72
Year 3 PV (M)	1,923.28	1,978.49	2,034.75
Year 4 PV (M)	2,205.23	2,290.04	2,377.27
Year 5 PV (M)	2,481.08	2,600.92	2,725.34
PV of Terminal Value (M)	72,691.62	76,202.65	79,848.06
Equity Value (M)	82,277.04	86,091.78	90,049.25
Shares Outstanding (M)	2,776.18	2,776.18	2,776.18
Fair Value	$29.64	$31.01	$32.44
Upside / Downside	29.81%	35.83%	42.08%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shanjin International Gold Co., Ltd. (000975.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener