DDM Analysis: 600711.SS

Valuation Snapshot

Stable Growth	$32.40 - $128.87	$87.79
Multi-Stage	$15.71 - $17.19	$16.44
Blended Fair Value	$52.12
Current Price	$10.32
Upside	405.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.05%	22.14%	0.22	0.12	0.13	0.10	0.11	0.10	0.15	0.09	0.07	0.04
YoY Growth	-	-	86.56%	-7.25%	26.15%	-11.78%	14.07%	-35.16%	73.79%	26.91%	75.12%	34.28%
Dividend Yield	-	-	3.90%	2.61%	2.21%	1.17%	1.75%	2.42%	2.36%	1.02%	0.99%	0.56%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,006.42
(-) Cash Dividends Paid (M)	711.98
(=) Cash Retained (M)	1,294.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	401.28	250.80	150.48
Cash Retained (M)	1,294.44	1,294.44	1,294.44
(-) Cash Required (M)	-401.28	-250.80	-150.48
(=) Excess Retained (M)	893.16	1,043.64	1,143.96
(/) Shares Outstanding (M)	3,096.33	3,096.33	3,096.33
(=) Excess Retained per Share	0.29	0.34	0.37
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	0.29	0.34	0.37
(=) Adjusted Dividend	0.52	0.57	0.60
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32.40	$87.79	$128.87
Upside / Downside	213.99%	750.72%	1,148.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,006.42	2,136.84	2,275.74	2,423.66	2,581.20	2,748.98	2,831.44
Payout Ratio	35.49%	46.39%	57.29%	68.19%	79.10%	90.00%	92.50%
Projected Dividends (M)	711.98	991.24	1,303.79	1,652.79	2,041.65	2,474.08	2,619.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	916.09	924.77	933.45
Year 2 PV (M)	1,113.59	1,134.80	1,156.21
Year 3 PV (M)	1,304.64	1,342.09	1,380.25
Year 4 PV (M)	1,489.40	1,546.68	1,605.59
Year 5 PV (M)	1,668.02	1,748.58	1,832.23
PV of Terminal Value (M)	42,164.84	44,201.42	46,315.94
Equity Value (M)	48,656.57	50,898.34	53,223.68
Shares Outstanding (M)	3,096.33	3,096.33	3,096.33
Fair Value	$15.71	$16.44	$17.19
Upside / Downside	52.27%	59.29%	66.56%

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

Chengtun Mining Group Co., Ltd. (600711.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener