DDM Analysis: 600780.SS

Valuation Snapshot

Stable Growth	$6.47 - $10.78	$8.37
Multi-Stage	$6.51 - $7.14	$6.82
Blended Fair Value	$7.60
Current Price	$5.68
Upside	33.73%
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	4.11%	-2.43%	0.19	0.01	0.03	0.13	0.13	0.15	0.19	0.23	0.14	0.28
YoY Growth	-	-	1,164.21%	-47.53%	-77.74%	-0.61%	-16.65%	-19.81%	-17.00%	62.37%	-49.00%	15.95%
Dividend Yield	-	-	3.34%	0.20%	0.31%	3.38%	2.70%	4.78%	4.68%	5.73%	2.45%	5.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	614.93
(-) Cash Dividends Paid (M)	6.59
(=) Cash Retained (M)	608.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	122.99	76.87	46.12
Cash Retained (M)	608.34	608.34	608.34
(-) Cash Required (M)	-122.99	-76.87	-46.12
(=) Excess Retained (M)	485.35	531.47	562.22
(/) Shares Outstanding (M)	1,146.33	1,146.33	1,146.33
(=) Excess Retained per Share	0.42	0.46	0.49
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.42	0.46	0.49
(=) Adjusted Dividend	0.43	0.47	0.50
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	3.09%	4.09%	5.09%
Fair Value	$6.47	$8.37	$10.78
Upside / Downside	13.95%	47.40%	89.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	614.93	640.06	666.22	693.45	721.79	751.29	773.83
Payout Ratio	1.07%	18.86%	36.64%	54.43%	72.21%	90.00%	92.50%
Projected Dividends (M)	6.59	120.70	244.13	377.44	521.24	676.16	715.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	3.09%	4.09%	5.09%
Year 1 PV (M)	108.75	109.81	110.86
Year 2 PV (M)	198.18	202.04	205.94
Year 3 PV (M)	276.06	284.18	292.45
Year 4 PV (M)	343.50	357.02	370.94
Year 5 PV (M)	401.48	421.33	441.96
PV of Terminal Value (M)	6,139.76	6,443.38	6,758.91
Equity Value (M)	7,467.72	7,817.76	8,181.06
Shares Outstanding (M)	1,146.33	1,146.33	1,146.33
Fair Value	$6.51	$6.82	$7.14
Upside / Downside	14.69%	20.07%	25.65%

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

Top Energy Company Ltd.Shanxi (600780.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener