DDM Analysis: 600183.SS

Valuation Snapshot

Stable Growth	$198.02 - $233.30	$218.63
Multi-Stage	$157.46 - $172.78	$164.98
Blended Fair Value	$191.81
Current Price	$54.02
Upside	255.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.94%	7.67%	0.50	0.44	0.58	0.38	0.38	0.31	0.27	0.20	0.18	0.15
YoY Growth	-	-	13.16%	-24.17%	51.56%	0.67%	22.66%	12.98%	37.24%	11.00%	21.23%	-37.50%
Dividend Yield	-	-	1.83%	2.49%	3.14%	2.37%	1.67%	1.17%	2.03%	1.63%	1.99%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,809.59
(-) Cash Dividends Paid (M)	1,545.84
(=) Cash Retained (M)	1,263.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	561.92	351.20	210.72
Cash Retained (M)	1,263.75	1,263.75	1,263.75
(-) Cash Required (M)	-561.92	-351.20	-210.72
(=) Excess Retained (M)	701.83	912.55	1,053.03
(/) Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
(=) Excess Retained per Share	0.29	0.38	0.44
LTM Dividend per Share	0.65	0.65	0.65
(+) Excess Retained per Share	0.29	0.38	0.44
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	-0.79%	-0.79%	-0.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$198.02	$218.63	$233.30
Upside / Downside	266.56%	304.73%	331.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,809.59	2,992.21	3,186.71	3,393.84	3,614.44	3,849.38	3,964.86
Payout Ratio	55.02%	62.02%	69.01%	76.01%	83.00%	90.00%	92.50%
Projected Dividends (M)	1,545.84	1,855.65	2,199.21	2,579.59	3,000.13	3,464.44	3,667.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.79%	-0.79%	-0.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,852.96	1,870.52	1,888.09
Year 2 PV (M)	2,192.83	2,234.60	2,276.76
Year 3 PV (M)	2,568.37	2,642.10	2,717.22
Year 4 PV (M)	2,982.74	3,097.45	3,215.43
Year 5 PV (M)	3,439.35	3,605.48	3,777.96
PV of Terminal Value (M)	364,093.77	381,679.63	399,938.55
Equity Value (M)	377,130.02	395,129.77	413,814.01
Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
Fair Value	$157.46	$164.98	$172.78
Upside / Downside	191.49%	205.40%	219.84%

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

Shengyi Technology Co.,Ltd. (600183.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener