DDM Analysis: 600004.SS

Valuation Snapshot

Stable Growth	$3.89 - $5.56	$4.71
Multi-Stage	$8.94 - $9.86	$9.39
Blended Fair Value	$7.05
Current Price	$9.48
Upside	-25.67%
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	-12.92%	-8.44%	0.08	0.01	0.02	0.04	0.13	0.15	0.21	0.23	0.16	0.14
YoY Growth	-	-	1,297.02%	-72.98%	-53.38%	-66.64%	-14.71%	-29.17%	-5.95%	43.30%	10.49%	-21.62%
Dividend Yield	-	-	0.83%	0.05%	0.13%	0.35%	0.96%	1.20%	1.41%	1.44%	1.43%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,353.72
(-) Cash Dividends Paid (M)	380.60
(=) Cash Retained (M)	973.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	270.74	169.21	101.53
Cash Retained (M)	973.12	973.12	973.12
(-) Cash Required (M)	-270.74	-169.21	-101.53
(=) Excess Retained (M)	702.37	803.90	871.59
(/) Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
(=) Excess Retained per Share	0.30	0.34	0.37
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.30	0.34	0.37
(=) Adjusted Dividend	0.46	0.51	0.53
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Fair Value	$3.89	$4.71	$5.56
Upside / Downside	-59.01%	-50.34%	-41.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,353.72	1,309.43	1,266.60	1,225.17	1,185.09	1,146.32	1,180.71
Payout Ratio	28.12%	40.49%	52.87%	65.25%	77.62%	90.00%	92.50%
Projected Dividends (M)	380.60	530.22	669.64	799.37	919.90	1,031.69	1,092.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Year 1 PV (M)	489.90	495.01	500.13
Year 2 PV (M)	571.66	583.67	595.80
Year 3 PV (M)	630.52	650.49	670.87
Year 4 PV (M)	670.41	698.86	728.21
Year 5 PV (M)	694.70	731.75	770.36
PV of Terminal Value (M)	17,885.45	18,839.35	19,833.52
Equity Value (M)	20,942.64	21,999.13	23,098.89
Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
Fair Value	$8.94	$9.39	$9.86
Upside / Downside	-5.75%	-0.99%	3.96%

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

Guangzhou Baiyun International Airport Co., Ltd. (600004.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener