DDM Analysis: 600267.SS

Valuation Snapshot

Stable Growth	$3.30 - $4.76	$4.01
Multi-Stage	$8.74 - $9.64	$9.18
Blended Fair Value	$6.59
Current Price	$10.40
Upside	-36.59%
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	-21.54%	-11.52%	0.13	0.31	0.33	0.36	0.40	0.43	0.47	0.45	0.44	0.26
YoY Growth	-	-	-58.33%	-6.54%	-8.64%	-9.53%	-7.62%	-7.27%	2.70%	2.25%	67.73%	-39.42%
Dividend Yield	-	-	1.42%	3.89%	3.09%	2.48%	2.73%	3.05%	3.94%	2.91%	3.41%	1.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	546.80
(-) Cash Dividends Paid (M)	336.23
(=) Cash Retained (M)	210.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	109.36	68.35	41.01
Cash Retained (M)	210.57	210.57	210.57
(-) Cash Required (M)	-109.36	-68.35	-41.01
(=) Excess Retained (M)	101.21	142.22	169.56
(/) Shares Outstanding (M)	1,156.23	1,156.23	1,156.23
(=) Excess Retained per Share	0.09	0.12	0.15
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.09	0.12	0.15
(=) Adjusted Dividend	0.38	0.41	0.44
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-4.44%	-3.44%	-2.44%
Fair Value	$3.30	$4.01	$4.76
Upside / Downside	-68.31%	-61.46%	-54.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	546.80	528.01	509.86	492.33	475.41	459.07	472.84
Payout Ratio	61.49%	67.19%	72.89%	78.60%	84.30%	90.00%	92.50%
Projected Dividends (M)	336.23	354.78	371.66	386.96	400.76	413.16	437.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-4.44%	-3.44%	-2.44%
Year 1 PV (M)	329.58	333.02	336.47
Year 2 PV (M)	320.73	327.47	334.29
Year 3 PV (M)	310.21	320.05	330.09
Year 4 PV (M)	298.45	311.14	324.23
Year 5 PV (M)	285.83	301.10	317.01
PV of Terminal Value (M)	8,564.93	9,022.54	9,499.50
Equity Value (M)	10,109.72	10,615.32	11,141.60
Shares Outstanding (M)	1,156.23	1,156.23	1,156.23
Fair Value	$8.74	$9.18	$9.64
Upside / Downside	-15.93%	-11.72%	-7.34%

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

Ticker

Industry

Sector

Zhejiang Hisun Pharmaceutical Co., Ltd. (600267.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener