DDM Analysis: 600019.SS

Valuation Snapshot

Stable Growth	$5.47 - $9.38	$7.16
Multi-Stage	$10.30 - $11.33	$10.80
Blended Fair Value	$8.98
Current Price	$7.07
Upside	27.04%
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	-9.84%	9.50%	0.37	0.27	0.51	0.78	0.34	0.62	0.62	0.38	0.24	0.20
YoY Growth	-	-	34.29%	-46.58%	-33.75%	131.27%	-45.78%	0.24%	64.54%	56.26%	17.39%	37.46%
Dividend Yield	-	-	5.12%	4.14%	8.24%	11.49%	4.15%	12.70%	8.19%	4.40%	3.69%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,439.23
(-) Cash Dividends Paid (M)	2,758.76
(=) Cash Retained (M)	6,680.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,887.85	1,179.90	707.94
Cash Retained (M)	6,680.48	6,680.48	6,680.48
(-) Cash Required (M)	-1,887.85	-1,179.90	-707.94
(=) Excess Retained (M)	4,792.63	5,500.57	5,972.53
(/) Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
(=) Excess Retained per Share	0.22	0.25	0.28
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.22	0.25	0.28
(=) Adjusted Dividend	0.35	0.38	0.40
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$5.47	$7.16	$9.38
Upside / Downside	-22.64%	1.29%	32.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,439.23	9,529.12	9,619.86	9,711.46	9,803.94	9,897.30	10,194.22
Payout Ratio	29.23%	41.38%	53.54%	65.69%	77.85%	90.00%	92.50%
Projected Dividends (M)	2,758.76	3,943.26	5,150.08	6,379.52	7,631.91	8,907.57	9,429.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	3,671.12	3,707.85	3,744.58
Year 2 PV (M)	4,463.76	4,553.52	4,644.18
Year 3 PV (M)	5,147.76	5,303.81	5,462.99
Year 4 PV (M)	5,733.33	5,966.23	6,206.17
Year 5 PV (M)	6,229.83	6,547.77	6,878.56
PV of Terminal Value (M)	196,926.96	206,977.10	217,433.46
Equity Value (M)	222,172.75	233,056.30	244,369.94
Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
Fair Value	$10.30	$10.80	$11.33
Upside / Downside	45.66%	52.79%	60.21%

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

Baoshan Iron & Steel Co., Ltd. (600019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener