DDM Analysis: 000983.SZ

Valuation Snapshot

Stable Growth	$13.68 - $58.80	$33.47
Multi-Stage	$9.15 - $10.03	$9.58
Blended Fair Value	$21.52
Current Price	$6.95
Upside	209.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.51%	17.82%	0.85	1.29	0.70	0.07	0.19	0.33	0.20	0.18	0.17	0.19
YoY Growth	-	-	-34.05%	83.65%	870.59%	-62.62%	-42.17%	67.50%	12.94%	1.99%	-9.19%	15.76%
Dividend Yield	-	-	12.35%	12.72%	6.37%	0.58%	3.85%	8.95%	4.03%	2.93%	2.33%	3.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,696.00
(-) Cash Dividends Paid (M)	753.75
(=) Cash Retained (M)	942.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	339.20	212.00	127.20
Cash Retained (M)	942.25	942.25	942.25
(-) Cash Required (M)	-339.20	-212.00	-127.20
(=) Excess Retained (M)	603.05	730.25	815.05
(/) Shares Outstanding (M)	5,676.62	5,676.62	5,676.62
(=) Excess Retained per Share	0.11	0.13	0.14
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.11	0.13	0.14
(=) Adjusted Dividend	0.24	0.26	0.28
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.38%	5.38%	6.38%
Fair Value	$13.68	$33.47	$58.80
Upside / Downside	96.90%	381.55%	746.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,696.00	1,787.32	1,883.56	1,984.98	2,091.85	2,204.49	2,270.62
Payout Ratio	44.44%	53.55%	62.67%	71.78%	80.89%	90.00%	92.50%
Projected Dividends (M)	753.75	957.19	1,180.35	1,424.76	1,692.07	1,984.04	2,100.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.38%	5.38%	6.38%
Year 1 PV (M)	892.69	901.24	909.80
Year 2 PV (M)	1,026.64	1,046.40	1,066.36
Year 3 PV (M)	1,155.72	1,189.26	1,223.43
Year 4 PV (M)	1,280.07	1,329.83	1,381.03
Year 5 PV (M)	1,399.81	1,468.16	1,539.15
PV of Terminal Value (M)	46,199.17	48,454.92	50,797.92
Equity Value (M)	51,954.11	54,389.81	56,917.69
Shares Outstanding (M)	5,676.62	5,676.62	5,676.62
Fair Value	$9.15	$9.58	$10.03
Upside / Downside	31.69%	37.86%	44.27%

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

Shanxi Coking Coal Energy Group Co.,Ltd. (000983.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener