DDM Analysis: 600803.SS

Valuation Snapshot

Stable Growth	$144.57 - $287.66	$269.58
Multi-Stage	$44.03 - $48.22	$46.09
Blended Fair Value	$157.83
Current Price	$17.98
Upside	777.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	73.72%	33.32%	1.31	0.74	0.29	0.18	0.08	0.08	0.20	0.19	0.13	0.12
YoY Growth	-	-	77.16%	160.06%	61.56%	112.54%	0.00%	-57.63%	1.19%	45.57%	13.83%	57.87%
Dividend Yield	-	-	6.71%	3.94%	1.37%	1.00%	0.47%	0.96%	1.60%	1.65%	0.99%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,427.88
(-) Cash Dividends Paid (M)	996.17
(=) Cash Retained (M)	3,431.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	885.58	553.49	332.09
Cash Retained (M)	3,431.71	3,431.71	3,431.71
(-) Cash Required (M)	-885.58	-553.49	-332.09
(=) Excess Retained (M)	2,546.13	2,878.23	3,099.62
(/) Shares Outstanding (M)	3,061.20	3,061.20	3,061.20
(=) Excess Retained per Share	0.83	0.94	1.01
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.83	0.94	1.01
(=) Adjusted Dividend	1.16	1.27	1.34
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$144.57	$269.58	$287.66
Upside / Downside	704.06%	1,399.35%	1,499.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,427.88	4,715.69	5,022.21	5,348.66	5,696.32	6,066.58	6,248.58
Payout Ratio	22.50%	36.00%	49.50%	63.00%	76.50%	90.00%	92.50%
Projected Dividends (M)	996.17	1,697.56	2,485.92	3,369.60	4,357.66	5,459.92	5,779.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,581.30	1,596.29	1,611.27
Year 2 PV (M)	2,157.07	2,198.16	2,239.63
Year 3 PV (M)	2,723.60	2,801.78	2,881.45
Year 4 PV (M)	3,280.99	3,407.17	3,536.95
Year 5 PV (M)	3,829.36	4,014.32	4,206.36
PV of Terminal Value (M)	121,210.37	127,064.87	133,143.45
Equity Value (M)	134,782.69	141,082.59	147,619.11
Shares Outstanding (M)	3,061.20	3,061.20	3,061.20
Fair Value	$44.03	$46.09	$48.22
Upside / Downside	144.88%	156.33%	168.20%

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

ENN Natural Gas Co., Ltd. (600803.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener