DDM Analysis: 600033.SS

Valuation Snapshot

Stable Growth	$3.13 - $5.05	$3.99
Multi-Stage	$6.83 - $7.53	$7.17
Blended Fair Value	$5.58
Current Price	$3.36
Upside	66.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.11%	-3.57%	0.18	0.15	0.15	0.10	0.11	0.26	0.21	0.25	0.21	0.26
YoY Growth	-	-	21.16%	0.00%	50.00%	-10.02%	-57.71%	25.19%	-16.74%	22.04%	-19.62%	-1.66%
Dividend Yield	-	-	4.72%	4.49%	5.15%	3.44%	4.09%	9.63%	6.05%	7.20%	5.37%	7.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	809.15
(-) Cash Dividends Paid (M)	222.80
(=) Cash Retained (M)	586.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	161.83	101.14	60.69
Cash Retained (M)	586.35	586.35	586.35
(-) Cash Required (M)	-161.83	-101.14	-60.69
(=) Excess Retained (M)	424.52	485.21	525.67
(/) Shares Outstanding (M)	2,744.40	2,744.40	2,744.40
(=) Excess Retained per Share	0.15	0.18	0.19
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.15	0.18	0.19
(=) Adjusted Dividend	0.24	0.26	0.27
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	-1.23%	-0.23%	0.77%
Fair Value	$3.13	$3.99	$5.05
Upside / Downside	-6.85%	18.89%	50.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	809.15	807.28	805.42	803.56	801.70	799.85	823.85
Payout Ratio	27.53%	40.03%	52.52%	65.01%	77.51%	90.00%	92.50%
Projected Dividends (M)	222.80	323.14	423.01	522.43	621.38	719.87	762.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	-1.23%	-0.23%	0.77%
Year 1 PV (M)	301.19	304.24	307.29
Year 2 PV (M)	367.50	374.98	382.53
Year 3 PV (M)	423.03	436.01	449.25
Year 4 PV (M)	468.98	488.26	508.14
Year 5 PV (M)	506.41	532.57	559.80
PV of Terminal Value (M)	16,688.33	17,550.43	18,447.79
Equity Value (M)	18,755.44	19,686.49	20,654.80
Shares Outstanding (M)	2,744.40	2,744.40	2,744.40
Fair Value	$6.83	$7.17	$7.53
Upside / Downside	103.40%	113.49%	123.99%

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

Fujian Expressway Development Co.,Ltd (600033.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener