DDM Analysis: 600233.SS

Valuation Snapshot

Stable Growth	$96.24 - $230.19	$215.72
Multi-Stage	$33.67 - $36.85	$35.23
Blended Fair Value	$125.48
Current Price	$18.35
Upside	583.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.55%	47.40%	0.35	0.27	0.19	0.17	0.15	0.13	0.10	0.12	0.09	0.34
YoY Growth	-	-	27.86%	43.85%	13.18%	12.91%	12.90%	35.87%	-21.57%	34.51%	-73.23%	4,654.60%
Dividend Yield	-	-	2.75%	1.74%	1.04%	0.97%	1.33%	1.14%	0.70%	0.75%	0.40%	2.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,958.74
(-) Cash Dividends Paid (M)	1,295.40
(=) Cash Retained (M)	2,663.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	791.75	494.84	296.91
Cash Retained (M)	2,663.34	2,663.34	2,663.34
(-) Cash Required (M)	-791.75	-494.84	-296.91
(=) Excess Retained (M)	1,871.60	2,168.50	2,366.44
(/) Shares Outstanding (M)	3,420.23	3,420.23	3,420.23
(=) Excess Retained per Share	0.55	0.63	0.69
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.55	0.63	0.69
(=) Adjusted Dividend	0.93	1.01	1.07
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$96.24	$215.72	$230.19
Upside / Downside	424.48%	1,075.58%	1,154.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,958.74	4,216.06	4,490.10	4,781.96	5,092.79	5,423.82	5,586.53
Payout Ratio	32.72%	44.18%	55.63%	67.09%	78.54%	90.00%	92.50%
Projected Dividends (M)	1,295.40	1,862.57	2,498.00	3,208.17	4,000.10	4,881.43	5,167.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,732.22	1,748.64	1,765.06
Year 2 PV (M)	2,160.61	2,201.76	2,243.30
Year 3 PV (M)	2,580.67	2,654.75	2,730.24
Year 4 PV (M)	2,992.53	3,107.62	3,225.99
Year 5 PV (M)	3,396.31	3,560.35	3,730.67
PV of Terminal Value (M)	102,285.29	107,225.71	112,355.21
Equity Value (M)	115,147.63	120,498.83	126,050.47
Shares Outstanding (M)	3,420.23	3,420.23	3,420.23
Fair Value	$33.67	$35.23	$36.85
Upside / Downside	83.47%	92.00%	100.84%

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

YTO Express Group Co.,Ltd. (600233.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener