DDM Analysis: 600642.SS

Valuation Snapshot

Stable Growth	$68.79 - $161.75	$151.58
Multi-Stage	$23.55 - $25.79	$24.65
Blended Fair Value	$88.12
Current Price	$7.82
Upside	1,026.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.55%	12.41%	0.60	0.16	0.20	0.28	0.22	0.19	0.19	0.20	0.19	0.19
YoY Growth	-	-	279.65%	-20.00%	-28.57%	26.05%	18.70%	0.00%	-9.09%	10.00%	0.00%	-0.76%
Dividend Yield	-	-	6.78%	2.00%	3.39%	4.60%	3.56%	3.53%	3.22%	3.56%	2.97%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,978.29
(-) Cash Dividends Paid (M)	732.76
(=) Cash Retained (M)	3,245.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	795.66	497.29	298.37
Cash Retained (M)	3,245.53	3,245.53	3,245.53
(-) Cash Required (M)	-795.66	-497.29	-298.37
(=) Excess Retained (M)	2,449.87	2,748.24	2,947.16
(/) Shares Outstanding (M)	4,891.50	4,891.50	4,891.50
(=) Excess Retained per Share	0.50	0.56	0.60
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.50	0.56	0.60
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$68.79	$151.58	$161.75
Upside / Downside	779.65%	1,838.36%	1,968.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,978.29	4,236.88	4,512.28	4,805.58	5,117.94	5,450.61	5,614.12
Payout Ratio	18.42%	32.74%	47.05%	61.37%	75.68%	90.00%	92.50%
Projected Dividends (M)	732.76	1,386.95	2,123.09	2,949.07	3,873.45	4,905.55	5,193.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,290.10	1,302.33	1,314.56
Year 2 PV (M)	1,836.93	1,871.92	1,907.24
Year 3 PV (M)	2,373.40	2,441.53	2,510.95
Year 4 PV (M)	2,899.65	3,011.16	3,125.86
Year 5 PV (M)	3,415.83	3,580.82	3,752.12
PV of Terminal Value (M)	103,378.04	108,371.24	113,555.54
Equity Value (M)	115,193.96	120,579.01	126,166.27
Shares Outstanding (M)	4,891.50	4,891.50	4,891.50
Fair Value	$23.55	$24.65	$25.79
Upside / Downside	201.15%	215.23%	229.83%

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

Shenergy Company Limited (600642.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener