DDM Analysis: 600519.SS

Valuation Snapshot

Stable Growth	$7,997.67 - $14,270.77	$13,373.80
Multi-Stage	$2,315.55 - $2,532.29	$2,421.93
Blended Fair Value	$7,897.87
Current Price	$1,443.99
Upside	446.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.37%	31.23%	54.83	25.94	43.64	19.32	17.05	14.56	11.01	6.80	6.23	4.02
YoY Growth	-	-	111.33%	-40.55%	125.91%	13.32%	17.10%	32.18%	62.06%	9.05%	55.09%	11.00%
Dividend Yield	-	-	3.51%	1.51%	2.40%	1.12%	0.85%	1.31%	1.28%	0.99%	1.61%	1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	90,027.34
(-) Cash Dividends Paid (M)	64,671.68
(=) Cash Retained (M)	25,355.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,005.47	11,253.42	6,752.05
Cash Retained (M)	25,355.66	25,355.66	25,355.66
(-) Cash Required (M)	-18,005.47	-11,253.42	-6,752.05
(=) Excess Retained (M)	7,350.19	14,102.25	18,603.61
(/) Shares Outstanding (M)	1,254.61	1,254.61	1,254.61
(=) Excess Retained per Share	5.86	11.24	14.83
LTM Dividend per Share	51.55	51.55	51.55
(+) Excess Retained per Share	5.86	11.24	14.83
(=) Adjusted Dividend	57.41	62.79	66.38
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,997.67	$13,373.80	$14,270.77
Upside / Downside	453.86%	826.17%	888.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	90,027.34	95,879.12	102,111.26	108,748.49	115,817.14	123,345.26	127,045.62
Payout Ratio	71.84%	75.47%	79.10%	82.73%	86.37%	90.00%	92.50%
Projected Dividends (M)	64,671.68	72,358.51	80,771.39	89,972.24	100,027.93	111,010.73	117,517.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	67,458.06	68,097.47	68,736.89
Year 2 PV (M)	70,201.44	71,538.58	72,888.34
Year 3 PV (M)	72,902.30	74,995.06	77,127.50
Year 4 PV (M)	75,561.09	78,466.96	81,455.84
Year 5 PV (M)	78,178.28	81,954.32	85,874.88
PV of Terminal Value (M)	2,540,796.44	2,663,517.86	2,790,936.11
Equity Value (M)	2,905,097.61	3,038,570.25	3,177,019.55
Shares Outstanding (M)	1,254.61	1,254.61	1,254.61
Fair Value	$2,315.55	$2,421.93	$2,532.29
Upside / Downside	60.36%	67.73%	75.37%

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

Kweichow Moutai Co., Ltd. (600519.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener