DDM Analysis: 000603.SZ

Valuation Snapshot

Stable Growth	$7.48 - $11.74	$9.43
Multi-Stage	$10.05 - $11.02	$10.52
Blended Fair Value	$9.98
Current Price	$26.44
Upside	-62.26%
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	2.86%	58.54%	0.18	0.09	0.10	0.13	0.19	0.16	0.08	0.51	0.02	0.00
YoY Growth	-	-	110.95%	-12.57%	-24.61%	-30.98%	19.96%	107.11%	-85.12%	3,295.61%	469.71%	46.14%
Dividend Yield	-	-	1.16%	0.66%	0.58%	0.99%	1.46%	1.41%	0.68%	4.51%	0.10%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	513.47
(-) Cash Dividends Paid (M)	123.13
(=) Cash Retained (M)	390.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	102.69	64.18	38.51
Cash Retained (M)	390.34	390.34	390.34
(-) Cash Required (M)	-102.69	-64.18	-38.51
(=) Excess Retained (M)	287.64	326.15	351.83
(/) Shares Outstanding (M)	690.16	690.16	690.16
(=) Excess Retained per Share	0.42	0.47	0.51
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.42	0.47	0.51
(=) Adjusted Dividend	0.60	0.65	0.69
WACC / Discount Rate	8.88%	8.88%	8.88%
Growth Rate	0.86%	1.86%	2.86%
Fair Value	$7.48	$9.43	$11.74
Upside / Downside	-71.72%	-64.32%	-55.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	513.47	523.00	532.71	542.60	552.67	562.92	579.81
Payout Ratio	23.98%	37.18%	50.39%	63.59%	76.80%	90.00%	92.50%
Projected Dividends (M)	123.13	194.48	268.42	345.05	424.43	506.63	536.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.88%	8.88%	8.88%
Growth Rate	0.86%	1.86%	2.86%
Year 1 PV (M)	176.86	178.61	180.36
Year 2 PV (M)	221.99	226.41	230.88
Year 3 PV (M)	259.50	267.29	275.25
Year 4 PV (M)	290.27	301.96	313.99
Year 5 PV (M)	315.10	331.04	347.61
PV of Terminal Value (M)	5,669.33	5,956.02	6,254.19
Equity Value (M)	6,933.05	7,261.33	7,602.28
Shares Outstanding (M)	690.16	690.16	690.16
Fair Value	$10.05	$10.52	$11.02
Upside / Downside	-62.01%	-60.21%	-58.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shengda Resources Co.,Ltd. (000603.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener