DDM Analysis: 600183.SS

Valuation Snapshot

Stable Growth	$198.02 - $233.30	$218.63
Multi-Stage	$155.26 - $170.36	$162.66
Blended Fair Value	$190.65
Current Price	$54.02
Upside	252.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.94%	7.67%	0.50	0.44	0.58	0.38	0.38	0.31	0.27	0.20	0.18	0.15
YoY Growth	-	-	13.16%	-24.17%	51.56%	0.67%	22.66%	12.98%	37.24%	11.00%	21.23%	-37.50%
Dividend Yield	-	-	1.83%	2.49%	3.14%	2.37%	1.67%	1.17%	2.03%	1.63%	1.99%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,809.59
(-) Cash Dividends Paid (M)	1,545.84
(=) Cash Retained (M)	1,263.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	561.92	351.20	210.72
Cash Retained (M)	1,263.75	1,263.75	1,263.75
(-) Cash Required (M)	-561.92	-351.20	-210.72
(=) Excess Retained (M)	701.83	912.55	1,053.03
(/) Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
(=) Excess Retained per Share	0.29	0.38	0.44
LTM Dividend per Share	0.65	0.65	0.65
(+) Excess Retained per Share	0.29	0.38	0.44
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	-0.51%	-0.51%	-0.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$198.02	$218.63	$233.30
Upside / Downside	266.56%	304.73%	331.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,809.59	2,992.21	3,186.71	3,393.84	3,614.44	3,849.38	3,964.86
Payout Ratio	55.02%	62.02%	69.01%	76.01%	83.00%	90.00%	92.50%
Projected Dividends (M)	1,545.84	1,855.65	2,199.21	2,579.59	3,000.13	3,464.44	3,667.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.51%	-0.51%	-0.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,847.67	1,865.19	1,882.70
Year 2 PV (M)	2,180.34	2,221.87	2,263.79
Year 3 PV (M)	2,546.45	2,619.55	2,694.04
Year 4 PV (M)	2,948.85	3,062.25	3,178.90
Year 5 PV (M)	3,390.58	3,554.34	3,724.38
PV of Terminal Value (M)	358,930.31	376,266.78	394,266.76
Equity Value (M)	371,844.20	389,589.98	408,010.56
Shares Outstanding (M)	2,395.05	2,395.05	2,395.05
Fair Value	$155.26	$162.66	$170.36
Upside / Downside	187.40%	201.12%	215.36%

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

Shengyi Technology Co.,Ltd. (600183.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener