DDM Analysis: 600729.SS

Valuation Snapshot

Stable Growth	$22.70 - $33.02	$27.70
Multi-Stage	$62.72 - $69.29	$65.94
Blended Fair Value	$46.82
Current Price	$26.55
Upside	76.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.78%	8.75%	1.50	0.71	3.48	3.40	0.76	0.52	0.55	0.56	0.36	0.69
YoY Growth	-	-	111.44%	-79.57%	2.29%	350.05%	46.15%	-6.13%	-1.56%	55.73%	-48.17%	6.72%
Dividend Yield	-	-	4.98%	2.65%	12.82%	13.01%	2.50%	1.86%	1.46%	1.90%	1.35%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,382.81
(-) Cash Dividends Paid (M)	300.85
(=) Cash Retained (M)	1,081.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	276.56	172.85	103.71
Cash Retained (M)	1,081.95	1,081.95	1,081.95
(-) Cash Required (M)	-276.56	-172.85	-103.71
(=) Excess Retained (M)	805.39	909.10	978.24
(/) Shares Outstanding (M)	438.74	438.74	438.74
(=) Excess Retained per Share	1.84	2.07	2.23
LTM Dividend per Share	0.69	0.69	0.69
(+) Excess Retained per Share	1.84	2.07	2.23
(=) Adjusted Dividend	2.52	2.76	2.92
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-4.43%	-3.43%	-2.43%
Fair Value	$22.70	$27.70	$33.02
Upside / Downside	-14.49%	4.34%	24.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,382.81	1,335.33	1,289.48	1,245.20	1,202.45	1,161.16	1,196.00
Payout Ratio	21.76%	35.41%	49.05%	62.70%	76.35%	90.00%	92.50%
Projected Dividends (M)	300.85	472.78	632.54	780.78	918.09	1,045.05	1,106.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-4.43%	-3.43%	-2.43%
Year 1 PV (M)	440.65	445.26	449.87
Year 2 PV (M)	549.49	561.05	572.73
Year 3 PV (M)	632.17	652.22	672.70
Year 4 PV (M)	692.83	722.29	752.67
Year 5 PV (M)	735.05	774.32	815.25
PV of Terminal Value (M)	24,468.31	25,775.55	27,138.08
Equity Value (M)	27,518.50	28,930.69	30,401.31
Shares Outstanding (M)	438.74	438.74	438.74
Fair Value	$62.72	$65.94	$69.29
Upside / Downside	136.24%	148.36%	160.99%

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

Chongqing Department Store Co.,Ltd. (600729.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener