DDM Analysis: 600000.SS

Valuation Snapshot

Stable Growth	$23.02 - $43.93	$31.44
Multi-Stage	$31.82 - $34.89	$33.33
Blended Fair Value	$32.38
Current Price	$11.90
Upside	172.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.30%	16.65%	1.74	1.26	1.71	1.74	1.60	1.28	1.03	0.18	0.36	0.46
YoY Growth	-	-	37.65%	-26.06%	-1.71%	8.45%	25.11%	24.58%	461.41%	-48.94%	-21.14%	22.01%
Dividend Yield	-	-	16.68%	17.48%	23.77%	21.73%	14.59%	12.63%	8.99%	1.57%	2.91%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,853.00
(-) Cash Dividends Paid (M)	23,091.00
(=) Cash Retained (M)	25,762.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,770.60	6,106.63	3,663.98
Cash Retained (M)	25,762.00	25,762.00	25,762.00
(-) Cash Required (M)	-9,770.60	-6,106.63	-3,663.98
(=) Excess Retained (M)	15,991.40	19,655.38	22,098.03
(/) Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
(=) Excess Retained per Share	0.48	0.60	0.67
LTM Dividend per Share	0.70	0.70	0.70
(+) Excess Retained per Share	0.48	0.60	0.67
(=) Adjusted Dividend	1.18	1.29	1.37
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.80%	2.80%	3.80%
Fair Value	$23.02	$31.44	$43.93
Upside / Downside	93.48%	164.16%	269.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,853.00	50,219.26	51,623.73	53,067.47	54,551.60	56,077.22	57,759.54
Payout Ratio	47.27%	55.81%	64.36%	72.91%	81.45%	90.00%	92.50%
Projected Dividends (M)	23,091.00	28,028.89	33,224.91	38,689.64	44,434.05	50,469.50	53,427.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.80%	2.80%	3.80%
Year 1 PV (M)	25,932.78	26,187.53	26,442.28
Year 2 PV (M)	28,441.35	29,002.88	29,569.90
Year 3 PV (M)	30,642.50	31,554.45	32,484.32
Year 4 PV (M)	32,560.31	33,858.71	35,195.56
Year 5 PV (M)	34,217.22	35,931.23	37,713.25
PV of Terminal Value (M)	898,505.37	943,513.35	990,307.16
Equity Value (M)	1,050,299.52	1,100,048.15	1,151,712.47
Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
Fair Value	$31.82	$33.33	$34.89
Upside / Downside	167.38%	180.05%	193.20%

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

Analysis Mode

Ticker

Industry

Sector

Shanghai Pudong Development Bank Co., Ltd. (600000.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener