DDM Analysis: 600352.SS

Valuation Snapshot

Stable Growth	$6.37 - $10.08	$8.06
Multi-Stage	$14.20 - $15.62	$14.89
Blended Fair Value	$11.48
Current Price	$9.97
Upside	15.13%
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	4.45%	12.57%	0.66	0.47	0.25	0.25	0.45	0.53	0.53	0.45	0.26	0.49
YoY Growth	-	-	39.29%	91.75%	-1.63%	-44.09%	-15.37%	0.24%	16.05%	72.20%	-46.36%	144.68%
Dividend Yield	-	-	6.98%	5.48%	2.39%	2.29%	3.09%	4.44%	2.79%	4.07%	2.81%	4.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,073.96
(-) Cash Dividends Paid (M)	1,078.63
(=) Cash Retained (M)	995.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	414.79	259.25	155.55
Cash Retained (M)	995.33	995.33	995.33
(-) Cash Required (M)	-414.79	-259.25	-155.55
(=) Excess Retained (M)	580.54	736.09	839.79
(/) Shares Outstanding (M)	3,253.33	3,253.33	3,253.33
(=) Excess Retained per Share	0.18	0.23	0.26
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.18	0.23	0.26
(=) Adjusted Dividend	0.51	0.56	0.59
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-1.53%	-0.53%	0.47%
Fair Value	$6.37	$8.06	$10.08
Upside / Downside	-36.08%	-19.11%	1.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,073.96	2,063.06	2,052.21	2,041.42	2,030.68	2,020.00	2,080.60
Payout Ratio	52.01%	59.61%	67.20%	74.80%	82.40%	90.00%	92.50%
Projected Dividends (M)	1,078.63	1,229.71	1,379.18	1,527.05	1,673.31	1,818.00	1,924.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-1.53%	-0.53%	0.47%
Year 1 PV (M)	1,144.62	1,156.24	1,167.87
Year 2 PV (M)	1,194.91	1,219.30	1,243.94
Year 3 PV (M)	1,231.46	1,269.36	1,308.03
Year 4 PV (M)	1,256.04	1,307.84	1,361.23
Year 5 PV (M)	1,270.21	1,336.03	1,404.55
PV of Terminal Value (M)	40,086.10	42,163.22	44,325.56
Equity Value (M)	46,183.34	48,451.99	50,811.18
Shares Outstanding (M)	3,253.33	3,253.33	3,253.33
Fair Value	$14.20	$14.89	$15.62
Upside / Downside	42.38%	49.38%	56.65%

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

Zhejiang Longsheng Group Co.,Ltd (600352.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener