DDM Analysis: 600549.SS

Valuation Snapshot

Stable Growth	$67.22 - $267.34	$182.13
Multi-Stage	$32.78 - $35.85	$34.29
Blended Fair Value	$108.21
Current Price	$29.60
Upside	265.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.80%	10.80%	0.59	0.60	0.48	0.41	0.32	0.42	0.36	0.28	0.28	0.27
YoY Growth	-	-	-3.14%	26.68%	16.73%	26.30%	-23.18%	15.65%	30.19%	1.16%	4.15%	26.45%
Dividend Yield	-	-	3.03%	3.07%	2.34%	2.21%	1.76%	3.72%	2.34%	1.38%	1.67%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,107.33
(-) Cash Dividends Paid (M)	896.58
(=) Cash Retained (M)	1,210.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	421.47	263.42	158.05
Cash Retained (M)	1,210.75	1,210.75	1,210.75
(-) Cash Required (M)	-421.47	-263.42	-158.05
(=) Excess Retained (M)	789.29	947.34	1,052.70
(/) Shares Outstanding (M)	1,567.66	1,567.66	1,567.66
(=) Excess Retained per Share	0.50	0.60	0.67
LTM Dividend per Share	0.57	0.57	0.57
(+) Excess Retained per Share	0.50	0.60	0.67
(=) Adjusted Dividend	1.08	1.18	1.24
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$67.22	$182.13	$267.34
Upside / Downside	127.10%	515.29%	803.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,107.33	2,244.31	2,390.19	2,545.55	2,711.01	2,887.23	2,973.84
Payout Ratio	42.55%	52.04%	61.53%	71.02%	80.51%	90.00%	92.50%
Projected Dividends (M)	896.58	1,167.86	1,470.62	1,807.81	2,182.61	2,598.50	2,750.81

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)	1,079.32	1,089.55	1,099.78
Year 2 PV (M)	1,256.08	1,280.00	1,304.15
Year 3 PV (M)	1,427.00	1,467.97	1,509.71
Year 4 PV (M)	1,592.23	1,653.47	1,716.45
Year 5 PV (M)	1,751.91	1,836.52	1,924.38
PV of Terminal Value (M)	44,285.41	46,424.41	48,645.27
Equity Value (M)	51,391.94	53,751.91	56,199.74
Shares Outstanding (M)	1,567.66	1,567.66	1,567.66
Fair Value	$32.78	$34.29	$35.85
Upside / Downside	10.75%	15.84%	21.11%

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

Xiamen Tungsten Co., Ltd. (600549.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener