DDM Analysis: 600787.SS

Valuation Snapshot

Stable Growth	$1.81 - $2.67	$2.22
Multi-Stage	$1.54 - $1.67	$1.60
Blended Fair Value	$1.91
Current Price	$5.92
Upside	-67.69%
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	-0.73%	7.60%	0.16	0.15	0.22	0.14	0.10	0.17	0.16	0.12	0.13	0.10
YoY Growth	-	-	5.96%	-30.37%	61.23%	39.80%	-42.04%	3.81%	34.75%	-10.58%	31.77%	30.88%
Dividend Yield	-	-	2.81%	3.11%	4.13%	2.53%	1.89%	3.68%	2.28%	1.32%	1.53%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	462.70
(-) Cash Dividends Paid (M)	99.89
(=) Cash Retained (M)	362.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	92.54	57.84	34.70
Cash Retained (M)	362.81	362.81	362.81
(-) Cash Required (M)	-92.54	-57.84	-34.70
(=) Excess Retained (M)	270.27	304.97	328.11
(/) Shares Outstanding (M)	2,158.56	2,158.56	2,158.56
(=) Excess Retained per Share	0.13	0.14	0.15
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	0.13	0.14	0.15
(=) Adjusted Dividend	0.17	0.19	0.20
WACC / Discount Rate	15.48%	15.48%	15.48%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1.81	$2.22	$2.67
Upside / Downside	-69.39%	-62.44%	-54.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	462.70	492.77	524.80	558.92	595.25	633.94	652.95
Payout Ratio	21.59%	35.27%	48.95%	62.64%	76.32%	90.00%	92.50%
Projected Dividends (M)	99.89	173.81	256.91	350.08	454.28	570.54	603.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	15.48%	15.48%	15.48%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	149.09	150.50	151.91
Year 2 PV (M)	189.03	192.63	196.27
Year 3 PV (M)	220.96	227.30	233.76
Year 4 PV (M)	245.94	255.40	265.13
Year 5 PV (M)	264.96	277.76	291.05
PV of Terminal Value (M)	2,246.71	2,355.22	2,467.89
Equity Value (M)	3,316.69	3,458.82	3,606.02
Shares Outstanding (M)	2,158.56	2,158.56	2,158.56
Fair Value	$1.54	$1.60	$1.67
Upside / Downside	-74.05%	-72.93%	-71.78%

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

CMST Development Co.,Ltd. (600787.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener