DDM Analysis: 600219.SS

Valuation Snapshot

Stable Growth	$40.65 - $88.18	$82.64
Multi-Stage	$13.33 - $14.59	$13.94
Blended Fair Value	$48.29
Current Price	$3.96
Upside	1,119.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.29%	24.10%	0.22	0.04	0.06	0.06	0.05	0.05	0.05	0.04	0.02	0.02
YoY Growth	-	-	436.82%	-37.17%	13.40%	10.00%	0.00%	7.65%	20.00%	63.15%	0.00%	-2.28%
Dividend Yield	-	-	5.72%	1.18%	1.91%	1.40%	1.50%	2.52%	1.73%	1.37%	0.82%	0.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,112.34
(-) Cash Dividends Paid (M)	2,002.40
(=) Cash Retained (M)	3,109.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,022.47	639.04	383.43
Cash Retained (M)	3,109.94	3,109.94	3,109.94
(-) Cash Required (M)	-1,022.47	-639.04	-383.43
(=) Excess Retained (M)	2,087.47	2,470.90	2,726.52
(/) Shares Outstanding (M)	11,529.93	11,529.93	11,529.93
(=) Excess Retained per Share	0.18	0.21	0.24
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.18	0.21	0.24
(=) Adjusted Dividend	0.35	0.39	0.41
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$40.65	$82.64	$88.18
Upside / Downside	926.55%	1,986.82%	2,126.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,112.34	5,444.65	5,798.55	6,175.45	6,576.86	7,004.35	7,214.48
Payout Ratio	39.17%	49.33%	59.50%	69.67%	79.83%	90.00%	92.50%
Projected Dividends (M)	2,002.40	2,686.08	3,450.18	4,302.27	5,250.54	6,303.92	6,673.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,500.33	2,524.03	2,547.73
Year 2 PV (M)	2,989.49	3,046.43	3,103.91
Year 3 PV (M)	3,470.00	3,569.61	3,671.11
Year 4 PV (M)	3,941.97	4,093.57	4,249.49
Year 5 PV (M)	4,405.52	4,618.30	4,839.24
PV of Terminal Value (M)	136,343.44	142,928.88	149,766.36
Equity Value (M)	153,650.73	160,780.81	168,177.83
Shares Outstanding (M)	11,529.93	11,529.93	11,529.93
Fair Value	$13.33	$13.94	$14.59
Upside / Downside	236.52%	252.14%	268.34%

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

Analysis Mode

Ticker

Industry

Sector

Shandong Nanshan Aluminium Co.,Ltd. (600219.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener