DDM Analysis: 600782.SS

Valuation Snapshot

Stable Growth	$1.46 - $1.98	$1.73
Multi-Stage	$3.70 - $4.10	$3.89
Blended Fair Value	$2.81
Current Price	$4.18
Upside	-32.78%
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	-6.95%	-3.60%	0.19	0.14	0.54	0.35	0.25	0.28	0.20	0.17	0.21	0.25
YoY Growth	-	-	40.63%	-74.43%	55.88%	37.20%	-9.31%	40.22%	14.50%	-18.64%	-15.54%	-9.91%
Dividend Yield	-	-	4.79%	3.86%	12.87%	6.14%	4.40%	6.85%	3.16%	2.92%	5.72%	9.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	971.64
(-) Cash Dividends Paid (M)	76.25
(=) Cash Retained (M)	895.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	194.33	121.46	72.87
Cash Retained (M)	895.39	895.39	895.39
(-) Cash Required (M)	-194.33	-121.46	-72.87
(=) Excess Retained (M)	701.06	773.93	822.52
(/) Shares Outstanding (M)	3,138.56	3,138.56	3,138.56
(=) Excess Retained per Share	0.22	0.25	0.26
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.22	0.25	0.26
(=) Adjusted Dividend	0.25	0.27	0.29
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	-8.31%	-7.31%	-6.31%
Fair Value	$1.46	$1.73	$1.98
Upside / Downside	-65.05%	-58.70%	-52.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	971.64	900.63	834.81	773.80	717.25	664.83	684.78
Payout Ratio	7.85%	24.28%	40.71%	57.14%	73.57%	90.00%	92.50%
Projected Dividends (M)	76.25	218.66	339.84	442.15	527.68	598.35	633.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.24%	7.24%	7.24%
Growth Rate	-8.31%	-7.31%	-6.31%
Year 1 PV (M)	201.70	203.90	206.10
Year 2 PV (M)	289.18	295.52	301.93
Year 3 PV (M)	347.05	358.53	370.26
Year 4 PV (M)	382.07	399.01	416.51
Year 5 PV (M)	399.64	421.91	445.16
PV of Terminal Value (M)	9,983.26	10,539.66	11,120.59
Equity Value (M)	11,602.89	12,218.52	12,860.55
Shares Outstanding (M)	3,138.56	3,138.56	3,138.56
Fair Value	$3.70	$3.89	$4.10
Upside / Downside	-11.56%	-6.87%	-1.97%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Xinyu Iron & Steel Co., Ltd (600782.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener