DDM Analysis: 600754.SS

Valuation Snapshot

Stable Growth	$28.97 - $99.10	$92.84
Multi-Stage	$47.71 - $52.53	$50.08
Blended Fair Value	$71.46
Current Price	$23.05
Upside	210.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.56%	15.00%	1.13	0.48	0.28	0.33	0.86	0.95	0.94	0.96	0.95	0.62
YoY Growth	-	-	132.50%	70.73%	-13.08%	-61.93%	-9.31%	0.45%	-2.10%	0.73%	53.02%	124.11%
Dividend Yield	-	-	4.22%	1.73%	0.45%	0.66%	1.55%	3.93%	3.08%	2.82%	3.31%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	551.43
(-) Cash Dividends Paid (M)	262.87
(=) Cash Retained (M)	288.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	110.29	68.93	41.36
Cash Retained (M)	288.55	288.55	288.55
(-) Cash Required (M)	-110.29	-68.93	-41.36
(=) Excess Retained (M)	178.27	219.63	247.20
(/) Shares Outstanding (M)	1,066.07	1,066.07	1,066.07
(=) Excess Retained per Share	0.17	0.21	0.23
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	0.17	0.21	0.23
(=) Adjusted Dividend	0.41	0.45	0.48
WACC / Discount Rate	3.01%	3.01%	3.01%
Growth Rate	1.56%	2.56%	3.56%
Fair Value	$28.97	$92.84	$99.10
Upside / Downside	25.68%	302.77%	329.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	551.43	565.56	580.05	594.91	610.16	625.79	644.57
Payout Ratio	47.67%	56.14%	64.60%	73.07%	81.53%	90.00%	92.50%
Projected Dividends (M)	262.87	317.49	374.73	434.69	497.49	563.21	596.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.01%	3.01%	3.01%
Growth Rate	1.56%	2.56%	3.56%
Year 1 PV (M)	305.20	308.20	311.21
Year 2 PV (M)	346.27	353.13	360.05
Year 3 PV (M)	386.13	397.65	409.40
Year 4 PV (M)	424.80	441.78	459.27
Year 5 PV (M)	462.31	485.52	509.66
PV of Terminal Value (M)	48,940.40	51,397.69	53,952.71
Equity Value (M)	50,865.11	53,383.97	56,002.28
Shares Outstanding (M)	1,066.07	1,066.07	1,066.07
Fair Value	$47.71	$50.08	$52.53
Upside / Downside	107.00%	117.25%	127.90%

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

Shanghai Jin Jiang International Hotels Co., Ltd. (600754.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener