DDM Analysis: 600895.SS

Valuation Snapshot

Stable Growth	$115.36 - $135.95	$127.39
Multi-Stage	$46.41 - $50.93	$48.63
Blended Fair Value	$88.01
Current Price	$54.95
Upside	60.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.31%	6.96%	0.78	0.16	0.53	0.36	0.36	0.32	0.28	0.36	0.29	0.29
YoY Growth	-	-	394.30%	-70.24%	49.37%	-2.02%	12.32%	15.58%	-22.91%	26.75%	-2.61%	-26.31%
Dividend Yield	-	-	3.14%	0.78%	3.22%	2.59%	2.17%	2.66%	1.20%	2.69%	1.66%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,087.98
(-) Cash Dividends Paid (M)	721.91
(=) Cash Retained (M)	366.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	217.60	136.00	81.60
Cash Retained (M)	366.06	366.06	366.06
(-) Cash Required (M)	-217.60	-136.00	-81.60
(=) Excess Retained (M)	148.47	230.06	284.46
(/) Shares Outstanding (M)	1,570.49	1,570.49	1,570.49
(=) Excess Retained per Share	0.09	0.15	0.18
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	0.09	0.15	0.18
(=) Adjusted Dividend	0.55	0.61	0.64
WACC / Discount Rate	4.48%	4.48%	4.48%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$115.36	$127.39	$135.95
Upside / Downside	109.94%	131.83%	147.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,087.98	1,143.21	1,201.25	1,262.23	1,326.31	1,393.64	1,435.45
Payout Ratio	66.35%	71.08%	75.81%	80.54%	85.27%	90.00%	92.50%
Projected Dividends (M)	721.91	812.63	910.69	1,016.62	1,130.96	1,254.28	1,327.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.48%	4.48%	4.48%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	770.36	777.76	785.16
Year 2 PV (M)	818.42	834.22	850.18
Year 3 PV (M)	866.09	891.30	916.99
Year 4 PV (M)	913.38	949.00	985.64
Year 5 PV (M)	960.29	1,007.32	1,056.17
PV of Terminal Value (M)	68,551.21	71,908.41	75,395.87
Equity Value (M)	72,879.75	76,368.00	79,990.01
Shares Outstanding (M)	1,570.49	1,570.49	1,570.49
Fair Value	$46.41	$48.63	$50.93
Upside / Downside	-15.55%	-11.51%	-7.31%

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

Shanghai Zhangjiang Hi-Tech Park Development Co., Ltd. (600895.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener