DDM Analysis: 600369.SS

Valuation Snapshot

Stable Growth	$1.16 - $1.74	$1.44
Multi-Stage	$3.74 - $4.13	$3.93
Blended Fair Value	$2.68
Current Price	$4.75
Upside	-43.52%
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	-1.97%	8.05%	0.14	0.11	0.19	0.23	0.21	0.16	0.17	0.20	0.26	0.17
YoY Growth	-	-	24.76%	-41.92%	-14.69%	8.69%	34.70%	-7.36%	-17.76%	-20.26%	47.21%	167.98%
Dividend Yield	-	-	3.23%	2.86%	4.98%	5.22%	4.48%	3.43%	2.98%	4.68%	4.11%	2.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	922.12
(-) Cash Dividends Paid (M)	251.31
(=) Cash Retained (M)	670.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	184.42	115.27	69.16
Cash Retained (M)	670.81	670.81	670.81
(-) Cash Required (M)	-184.42	-115.27	-69.16
(=) Excess Retained (M)	486.39	555.55	601.65
(/) Shares Outstanding (M)	6,419.31	6,419.31	6,419.31
(=) Excess Retained per Share	0.08	0.09	0.09
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.08	0.09	0.09
(=) Adjusted Dividend	0.11	0.13	0.13
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	-3.97%	-2.97%	-1.97%
Fair Value	$1.16	$1.44	$1.74
Upside / Downside	-75.52%	-69.76%	-63.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	922.12	894.70	868.09	842.27	817.23	792.92	816.71
Payout Ratio	27.25%	39.80%	52.35%	64.90%	77.45%	90.00%	92.50%
Projected Dividends (M)	251.31	356.11	454.46	546.65	632.95	713.63	755.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.52%	5.52%	5.52%
Growth Rate	-3.97%	-2.97%	-1.97%
Year 1 PV (M)	334.02	337.50	340.98
Year 2 PV (M)	399.82	408.19	416.64
Year 3 PV (M)	451.08	465.32	479.85
Year 4 PV (M)	489.88	510.61	531.99
Year 5 PV (M)	518.06	545.60	574.30
PV of Terminal Value (M)	21,795.33	22,954.08	24,161.60
Equity Value (M)	23,988.19	25,221.30	26,505.37
Shares Outstanding (M)	6,419.31	6,419.31	6,419.31
Fair Value	$3.74	$3.93	$4.13
Upside / Downside	-21.33%	-17.28%	-13.07%

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

Southwest Securities Co., Ltd. (600369.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener