DDM Analysis: 600578.SS

Valuation Snapshot

Stable Growth	$16.52 - $87.54	$29.85
Multi-Stage	$14.53 - $15.93	$15.21
Blended Fair Value	$22.53
Current Price	$4.13
Upside	445.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.16%	0.49%	0.32	0.37	0.25	0.36	0.35	0.33	0.26	0.31	0.31	0.29
YoY Growth	-	-	-11.65%	49.20%	-30.64%	1.84%	6.55%	24.71%	-15.71%	0.70%	4.89%	-4.67%
Dividend Yield	-	-	9.07%	10.97%	7.87%	12.69%	7.98%	11.95%	7.68%	8.98%	6.95%	6.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,477.71
(-) Cash Dividends Paid (M)	1,154.77
(=) Cash Retained (M)	2,322.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	695.54	434.71	260.83
Cash Retained (M)	2,322.94	2,322.94	2,322.94
(-) Cash Required (M)	-695.54	-434.71	-260.83
(=) Excess Retained (M)	1,627.39	1,888.22	2,062.11
(/) Shares Outstanding (M)	6,792.75	6,792.75	6,792.75
(=) Excess Retained per Share	0.24	0.28	0.30
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.24	0.28	0.30
(=) Adjusted Dividend	0.41	0.45	0.47
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.76%	4.76%	5.76%
Fair Value	$16.52	$29.85	$87.54
Upside / Downside	300.07%	622.81%	2,019.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,477.71	3,643.37	3,816.92	3,998.73	4,189.21	4,388.76	4,520.42
Payout Ratio	33.20%	44.56%	55.92%	67.28%	78.64%	90.00%	92.50%
Projected Dividends (M)	1,154.77	1,623.63	2,134.53	2,690.43	3,294.44	3,949.88	4,181.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.76%	4.76%	5.76%
Year 1 PV (M)	1,512.32	1,526.89	1,541.47
Year 2 PV (M)	1,851.89	1,887.76	1,923.97
Year 3 PV (M)	2,174.15	2,237.62	2,302.30
Year 4 PV (M)	2,479.73	2,576.72	2,676.52
Year 5 PV (M)	2,769.26	2,905.30	3,046.63
PV of Terminal Value (M)	87,888.00	92,205.43	96,690.90
Equity Value (M)	98,675.35	103,339.71	108,181.79
Shares Outstanding (M)	6,792.75	6,792.75	6,792.75
Fair Value	$14.53	$15.21	$15.93
Upside / Downside	251.73%	268.36%	285.62%

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

Analysis Mode

Ticker

Industry

Sector

Beijing Jingneng Power Co., Ltd. (600578.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener