DDM Analysis: 600864.SS

Valuation Snapshot

Stable Growth	$2.33 - $3.43	$2.86
Multi-Stage	$6.05 - $6.68	$6.36
Blended Fair Value	$4.61
Current Price	$7.35
Upside	-37.27%
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	-10.41%	8.03%	0.16	0.17	0.28	0.25	0.34	0.28	0.50	0.23	0.15	0.11
YoY Growth	-	-	-6.71%	-39.43%	15.44%	-28.09%	23.07%	-44.65%	115.24%	51.59%	36.26%	52.40%
Dividend Yield	-	-	2.64%	3.23%	5.60%	4.43%	5.66%	4.29%	6.28%	3.63%	1.53%	0.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	620.82
(-) Cash Dividends Paid (M)	185.06
(=) Cash Retained (M)	435.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	124.16	77.60	46.56
Cash Retained (M)	435.76	435.76	435.76
(-) Cash Required (M)	-124.16	-77.60	-46.56
(=) Excess Retained (M)	311.60	358.16	389.20
(/) Shares Outstanding (M)	2,023.75	2,023.75	2,023.75
(=) Excess Retained per Share	0.15	0.18	0.19
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.15	0.18	0.19
(=) Adjusted Dividend	0.25	0.27	0.28
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-3.78%	-2.78%	-1.78%
Fair Value	$2.33	$2.86	$3.43
Upside / Downside	-68.24%	-61.05%	-53.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	620.82	603.54	586.73	570.39	554.51	539.07	555.24
Payout Ratio	29.81%	41.85%	53.89%	65.92%	77.96%	90.00%	92.50%
Projected Dividends (M)	185.06	252.56	316.16	376.02	432.30	485.16	513.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-3.78%	-2.78%	-1.78%
Year 1 PV (M)	235.08	237.52	239.97
Year 2 PV (M)	273.91	279.63	285.41
Year 3 PV (M)	303.22	312.77	322.53
Year 4 PV (M)	324.48	338.18	352.31
Year 5 PV (M)	338.94	356.93	375.67
PV of Terminal Value (M)	10,771.02	11,342.52	11,938.01
Equity Value (M)	12,246.66	12,867.55	13,513.90
Shares Outstanding (M)	2,023.75	2,023.75	2,023.75
Fair Value	$6.05	$6.36	$6.68
Upside / Downside	-17.67%	-13.49%	-9.15%

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

Harbin Hatou Investment Co.,Ltd (600864.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener