DDM Analysis: 600079.SS

Valuation Snapshot

Stable Growth	$23.38 - $77.85	$38.14
Multi-Stage	$23.27 - $25.50	$24.37
Blended Fair Value	$31.26
Current Price	$21.08
Upside	48.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.44%	16.58%	0.78	0.36	0.38	0.41	0.43	0.60	0.63	0.35	0.29	0.26
YoY Growth	-	-	115.98%	-4.12%	-7.91%	-6.25%	-27.12%	-5.28%	82.12%	20.60%	11.23%	53.73%
Dividend Yield	-	-	3.77%	1.79%	1.40%	2.36%	1.41%	4.39%	5.17%	2.22%	1.45%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,428.63
(-) Cash Dividends Paid (M)	686.07
(=) Cash Retained (M)	742.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	285.73	178.58	107.15
Cash Retained (M)	742.55	742.55	742.55
(-) Cash Required (M)	-285.73	-178.58	-107.15
(=) Excess Retained (M)	456.83	563.97	635.41
(/) Shares Outstanding (M)	1,632.85	1,632.85	1,632.85
(=) Excess Retained per Share	0.28	0.35	0.39
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	0.28	0.35	0.39
(=) Adjusted Dividend	0.70	0.77	0.81
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.44%	4.44%	5.44%
Fair Value	$23.38	$38.14	$77.85
Upside / Downside	10.93%	80.94%	269.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,428.63	1,492.01	1,558.21	1,627.34	1,699.54	1,774.94	1,828.19
Payout Ratio	48.02%	56.42%	64.81%	73.21%	81.60%	90.00%	92.50%
Projected Dividends (M)	686.07	841.77	1,009.94	1,191.36	1,386.90	1,597.45	1,691.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.44%	4.44%	5.44%
Year 1 PV (M)	782.59	790.15	797.72
Year 2 PV (M)	872.91	889.87	906.99
Year 3 PV (M)	957.32	985.36	1,013.94
Year 4 PV (M)	1,036.09	1,076.74	1,118.58
Year 5 PV (M)	1,109.47	1,164.15	1,220.96
PV of Terminal Value (M)	33,245.56	34,883.98	36,586.38
Equity Value (M)	38,003.95	39,790.26	41,644.57
Shares Outstanding (M)	1,632.85	1,632.85	1,632.85
Fair Value	$23.27	$24.37	$25.50
Upside / Downside	10.41%	15.60%	20.99%

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

Humanwell Healthcare (Group) Co.,Ltd. (600079.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener