DDM Analysis: 600338.SS

Valuation Snapshot

Stable Growth	$2.33 - $3.15	$2.75
Multi-Stage	$4.34 - $4.78	$4.55
Blended Fair Value	$3.65
Current Price	$13.46
Upside	-72.88%
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	-4.29%	31.51%	0.16	0.01	0.10	0.17	0.05	0.20	0.48	0.43	0.00	0.01
YoY Growth	-	-	1,966.17%	-92.56%	-40.66%	283.56%	-77.03%	-58.41%	10.47%	13,635.34%	-59.78%	-24.05%
Dividend Yield	-	-	1.57%	0.08%	0.45%	0.66%	0.43%	2.51%	2.64%	1.86%	0.01%	0.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	446.92
(-) Cash Dividends Paid (M)	158.40
(=) Cash Retained (M)	288.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.38	55.87	33.52
Cash Retained (M)	288.52	288.52	288.52
(-) Cash Required (M)	-89.38	-55.87	-33.52
(=) Excess Retained (M)	199.14	232.66	255.00
(/) Shares Outstanding (M)	914.22	914.22	914.22
(=) Excess Retained per Share	0.22	0.25	0.28
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.22	0.25	0.28
(=) Adjusted Dividend	0.39	0.43	0.45
WACC / Discount Rate	9.45%	9.45%	9.45%
Growth Rate	-6.29%	-5.29%	-4.29%
Fair Value	$2.33	$2.75	$3.15
Upside / Downside	-82.70%	-79.58%	-76.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	446.92	423.28	400.89	379.68	359.60	340.58	350.79
Payout Ratio	35.44%	46.35%	57.27%	68.18%	79.09%	90.00%	92.50%
Projected Dividends (M)	158.40	196.21	229.57	258.86	284.40	306.52	324.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.45%	9.45%	9.45%
Growth Rate	-6.29%	-5.29%	-4.29%
Year 1 PV (M)	177.37	179.26	181.15
Year 2 PV (M)	187.60	191.63	195.70
Year 3 PV (M)	191.23	197.41	203.73
Year 4 PV (M)	189.93	198.16	206.67
Year 5 PV (M)	185.04	195.13	205.65
PV of Terminal Value (M)	3,035.61	3,201.07	3,373.67
Equity Value (M)	3,966.78	4,162.67	4,366.57
Shares Outstanding (M)	914.22	914.22	914.22
Fair Value	$4.34	$4.55	$4.78
Upside / Downside	-67.76%	-66.17%	-64.51%

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

Tibet Summit Resources Co.,Ltd. (600338.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener