DDM Analysis: 600031.SS

Valuation Snapshot

Stable Growth	$30.84 - $150.73	$54.87
Multi-Stage	$24.30 - $26.60	$25.43
Blended Fair Value	$40.15
Current Price	$23.24
Upside	72.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.25%	12.36%	0.35	0.16	0.45	0.66	0.42	0.26	0.15	0.03	0.01	0.04
YoY Growth	-	-	111.06%	-63.45%	-31.67%	57.61%	62.97%	73.92%	442.53%	201.48%	-79.18%	-60.00%
Dividend Yield	-	-	1.82%	1.10%	2.63%	3.75%	1.22%	1.48%	1.14%	0.34%	0.12%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,243.08
(-) Cash Dividends Paid (M)	3,508.56
(=) Cash Retained (M)	4,734.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,648.62	1,030.39	618.23
Cash Retained (M)	4,734.52	4,734.52	4,734.52
(-) Cash Required (M)	-1,648.62	-1,030.39	-618.23
(=) Excess Retained (M)	3,085.90	3,704.13	4,116.29
(/) Shares Outstanding (M)	8,459.21	8,459.21	8,459.21
(=) Excess Retained per Share	0.36	0.44	0.49
LTM Dividend per Share	0.41	0.41	0.41
(+) Excess Retained per Share	0.36	0.44	0.49
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.25%	5.25%	6.25%
Fair Value	$30.84	$54.87	$150.73
Upside / Downside	32.69%	136.12%	548.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,243.08	8,675.64	9,130.90	9,610.05	10,114.35	10,645.10	10,964.46
Payout Ratio	42.56%	52.05%	61.54%	71.03%	80.51%	90.00%	92.50%
Projected Dividends (M)	3,508.56	4,515.76	5,619.00	6,825.59	8,143.34	9,580.59	10,142.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.25%	5.25%	6.25%
Year 1 PV (M)	4,184.81	4,224.96	4,265.10
Year 2 PV (M)	4,825.59	4,918.61	5,012.52
Year 3 PV (M)	5,432.21	5,590.04	5,750.90
Year 4 PV (M)	6,005.99	6,239.78	6,480.33
Year 5 PV (M)	6,548.18	6,868.33	7,200.88
PV of Terminal Value (M)	178,524.93	187,253.33	196,319.84
Equity Value (M)	205,521.71	215,095.05	225,029.58
Shares Outstanding (M)	8,459.21	8,459.21	8,459.21
Fair Value	$24.30	$25.43	$26.60
Upside / Downside	4.54%	9.41%	14.47%

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

Sany Heavy Industry Co., Ltd (600031.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener