DDM Analysis: 600623.SS

Valuation Snapshot

Stable Growth	$4.96 - $9.16	$6.69
Multi-Stage	$8.54 - $9.37	$8.95
Blended Fair Value	$7.82
Current Price	$8.77
Upside	-10.84%
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	-6.55%	-0.37%	0.38	0.31	0.64	0.19	0.27	0.53	0.39	0.23	0.23	0.39
YoY Growth	-	-	23.36%	-51.96%	234.93%	-29.90%	-48.77%	34.09%	70.51%	2.34%	-41.26%	-1.59%
Dividend Yield	-	-	5.17%	4.85%	9.21%	2.24%	3.93%	9.89%	3.92%	2.35%	1.98%	1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	702.57
(-) Cash Dividends Paid (M)	422.57
(=) Cash Retained (M)	280.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	140.51	87.82	52.69
Cash Retained (M)	280.00	280.00	280.00
(-) Cash Required (M)	-140.51	-87.82	-52.69
(=) Excess Retained (M)	139.48	192.18	227.30
(/) Shares Outstanding (M)	2,060.75	2,060.75	2,060.75
(=) Excess Retained per Share	0.07	0.09	0.11
LTM Dividend per Share	0.21	0.21	0.21
(+) Excess Retained per Share	0.07	0.09	0.11
(=) Adjusted Dividend	0.27	0.30	0.32
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.81%	1.81%	2.81%
Fair Value	$4.96	$6.69	$9.16
Upside / Downside	-43.40%	-23.71%	4.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	702.57	715.32	728.30	741.52	754.98	768.68	791.74
Payout Ratio	60.15%	66.12%	72.09%	78.06%	84.03%	90.00%	92.50%
Projected Dividends (M)	422.57	472.95	525.02	578.82	634.40	691.81	732.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.81%	1.81%	2.81%
Year 1 PV (M)	440.33	444.69	449.06
Year 2 PV (M)	455.08	464.16	473.32
Year 3 PV (M)	467.11	481.15	495.46
Year 4 PV (M)	476.65	495.84	515.61
Year 5 PV (M)	483.93	508.41	533.87
PV of Terminal Value (M)	15,272.00	16,044.60	16,848.16
Equity Value (M)	17,595.09	18,438.85	19,315.49
Shares Outstanding (M)	2,060.75	2,060.75	2,060.75
Fair Value	$8.54	$8.95	$9.37
Upside / Downside	-2.64%	2.03%	6.88%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Shanghai Huayi Group Corporation Limited (600623.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener