DDM Analysis: 600550.SS

Valuation Snapshot

Stable Growth	$0.58 - $0.83	$0.70
Multi-Stage	$0.90 - $0.98	$0.94
Blended Fair Value	$0.82
Current Price	$8.23
Upside	-90.02%
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	-11.16%	-13.78%	0.04	0.05	0.04	0.05	0.07	0.08	0.11	0.13	0.15	0.16
YoY Growth	-	-	-9.42%	6.49%	-4.34%	-32.33%	-11.37%	-31.48%	-10.27%	-17.19%	-2.45%	-17.43%
Dividend Yield	-	-	0.49%	1.13%	0.87%	0.76%	1.54%	1.41%	2.20%	1.92%	2.16%	2.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	157.86
(-) Cash Dividends Paid (M)	55.10
(=) Cash Retained (M)	102.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31.57	19.73	11.84
Cash Retained (M)	102.76	102.76	102.76
(-) Cash Required (M)	-31.57	-19.73	-11.84
(=) Excess Retained (M)	71.19	83.03	90.92
(/) Shares Outstanding (M)	1,871.54	1,871.54	1,871.54
(=) Excess Retained per Share	0.04	0.04	0.05
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.04	0.04	0.05
(=) Adjusted Dividend	0.07	0.07	0.08
WACC / Discount Rate	9.67%	9.67%	9.67%
Growth Rate	-1.74%	-0.74%	0.26%
Fair Value	$0.58	$0.70	$0.83
Upside / Downside	-92.94%	-91.45%	-89.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	157.86	156.69	155.54	154.39	153.25	152.12	156.69
Payout Ratio	34.90%	45.92%	56.94%	67.96%	78.98%	90.00%	92.50%
Projected Dividends (M)	55.10	71.96	88.57	104.93	121.04	136.91	144.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.67%	9.67%	9.67%
Growth Rate	-1.74%	-0.74%	0.26%
Year 1 PV (M)	64.95	65.62	66.28
Year 2 PV (M)	72.16	73.64	75.13
Year 3 PV (M)	77.17	79.55	81.98
Year 4 PV (M)	80.35	83.67	87.10
Year 5 PV (M)	82.04	86.30	90.73
PV of Terminal Value (M)	1,302.01	1,369.62	1,440.01
Equity Value (M)	1,678.68	1,758.39	1,841.22
Shares Outstanding (M)	1,871.54	1,871.54	1,871.54
Fair Value	$0.90	$0.94	$0.98
Upside / Downside	-89.10%	-88.58%	-88.05%

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

Baoding Tianwei Baobian Electric Co., Ltd. (600550.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener