DDM Analysis: 600623.SS

Valuation Snapshot

Stable Growth	$4.96 - $9.16	$6.69
Multi-Stage	$8.54 - $9.37	$8.95
Blended Fair Value	$7.82
Current Price	$8.77
Upside	-10.84%
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	-6.55%	-0.37%	0.38	0.31	0.64	0.19	0.27	0.53	0.39	0.23	0.23	0.39
YoY Growth	-	-	23.36%	-51.96%	234.93%	-29.90%	-48.77%	34.09%	70.51%	2.34%	-41.26%	-1.59%
Dividend Yield	-	-	5.17%	4.85%	9.21%	2.24%	3.93%	9.89%	3.92%	2.35%	1.98%	1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	702.57
(-) Cash Dividends Paid (M)	422.57
(=) Cash Retained (M)	280.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	140.51	87.82	52.69
Cash Retained (M)	280.00	280.00	280.00
(-) Cash Required (M)	-140.51	-87.82	-52.69
(=) Excess Retained (M)	139.48	192.18	227.30
(/) Shares Outstanding (M)	2,060.75	2,060.75	2,060.75
(=) Excess Retained per Share	0.07	0.09	0.11
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.07	0.09	0.11
(=) Adjusted Dividend	0.27	0.30	0.32
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.81%	1.81%	2.81%
Fair Value	$4.96	$6.69	$9.16
Upside / Downside	-43.40%	-23.71%	4.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	702.57	715.32	728.30	741.52	754.98	768.68	791.74
Payout Ratio	60.15%	66.12%	72.09%	78.06%	84.03%	90.00%	92.50%
Projected Dividends (M)	422.57	472.95	525.02	578.82	634.40	691.81	732.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.81%	1.81%	2.81%
Year 1 PV (M)	440.33	444.69	449.06
Year 2 PV (M)	455.08	464.16	473.32
Year 3 PV (M)	467.11	481.15	495.46
Year 4 PV (M)	476.65	495.84	515.61
Year 5 PV (M)	483.93	508.41	533.87
PV of Terminal Value (M)	15,272.00	16,044.60	16,848.16
Equity Value (M)	17,595.09	18,438.85	19,315.49
Shares Outstanding (M)	2,060.75	2,060.75	2,060.75
Fair Value	$8.54	$8.95	$9.37
Upside / Downside	-2.64%	2.03%	6.88%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Shanghai Huayi Group Corporation Limited (600623.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener