DDM Analysis: 600704.SS

Valuation Snapshot

Stable Growth	$11.87 - $23.22	$16.36
Multi-Stage	$18.44 - $20.27	$19.34
Blended Fair Value	$17.85
Current Price	$6.01
Upside	196.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.08%	3.31%	0.49	0.55	0.54	0.52	0.54	0.49	0.43	0.49	0.33	0.37
YoY Growth	-	-	-11.60%	3.32%	2.79%	-2.81%	9.17%	13.30%	-11.85%	49.53%	-11.63%	5.38%
Dividend Yield	-	-	9.70%	12.19%	11.04%	9.76%	11.03%	10.23%	7.42%	7.38%	4.64%	5.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,798.76
(-) Cash Dividends Paid (M)	856.67
(=) Cash Retained (M)	2,942.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	759.75	474.84	284.91
Cash Retained (M)	2,942.09	2,942.09	2,942.09
(-) Cash Required (M)	-759.75	-474.84	-284.91
(=) Excess Retained (M)	2,182.34	2,467.24	2,657.18
(/) Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
(=) Excess Retained per Share	0.42	0.48	0.52
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.42	0.48	0.52
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Fair Value	$11.87	$16.36	$23.22
Upside / Downside	97.44%	172.15%	286.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,798.76	3,886.56	3,976.39	4,068.30	4,162.33	4,258.53	4,386.29
Payout Ratio	22.55%	36.04%	49.53%	63.02%	76.51%	90.00%	92.50%
Projected Dividends (M)	856.67	1,400.75	1,969.54	2,563.86	3,184.61	3,832.68	4,057.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.31%	2.31%	3.31%
Year 1 PV (M)	1,304.31	1,317.19	1,330.06
Year 2 PV (M)	1,707.66	1,741.54	1,775.75
Year 3 PV (M)	2,069.91	2,131.82	2,194.94
Year 4 PV (M)	2,394.05	2,489.98	2,588.77
Year 5 PV (M)	2,682.87	2,817.91	2,958.35
PV of Terminal Value (M)	84,919.52	89,194.10	93,639.10
Equity Value (M)	95,078.33	99,692.54	104,486.96
Shares Outstanding (M)	5,155.25	5,155.25	5,155.25
Fair Value	$18.44	$19.34	$20.27
Upside / Downside	206.87%	221.76%	237.24%

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

Analysis Mode

Ticker

Industry

Sector

Wuchan Zhongda Group Co.,Ltd. (600704.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener