DDM Analysis: 600111.SS

Valuation Snapshot

Stable Growth	$16.63 - $58.61	$27.52
Multi-Stage	$10.49 - $11.48	$10.98
Blended Fair Value	$19.25
Current Price	$48.30
Upside	-60.14%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.71%	0.43%	0.14	0.17	0.44	0.07	0.09	0.05	0.04	0.06	0.03	0.08
YoY Growth	-	-	-17.76%	-61.80%	535.71%	-26.26%	88.91%	42.86%	-40.55%	96.24%	-64.00%	-37.50%
Dividend Yield	-	-	0.62%	0.85%	1.71%	0.18%	0.50%	0.56%	0.31%	0.45%	0.25%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,140.29
(-) Cash Dividends Paid (M)	276.06
(=) Cash Retained (M)	1,864.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	428.06	267.54	160.52
Cash Retained (M)	1,864.22	1,864.22	1,864.22
(-) Cash Required (M)	-428.06	-267.54	-160.52
(=) Excess Retained (M)	1,436.17	1,596.69	1,703.70
(/) Shares Outstanding (M)	3,615.07	3,615.07	3,615.07
(=) Excess Retained per Share	0.40	0.44	0.47
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.40	0.44	0.47
(=) Adjusted Dividend	0.47	0.52	0.55
WACC / Discount Rate	8.50%	8.50%	8.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$16.63	$27.52	$58.61
Upside / Downside	-65.57%	-43.01%	21.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,140.29	2,279.41	2,427.57	2,585.36	2,753.41	2,932.38	3,020.35
Payout Ratio	12.90%	28.32%	43.74%	59.16%	74.58%	90.00%	92.50%
Projected Dividends (M)	276.06	645.50	1,061.80	1,529.48	2,053.48	2,639.14	2,793.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.50%	8.50%	8.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	589.32	594.91	600.49
Year 2 PV (M)	885.02	901.87	918.89
Year 3 PV (M)	1,163.89	1,197.30	1,231.34
Year 4 PV (M)	1,426.63	1,481.50	1,537.93
Year 5 PV (M)	1,673.94	1,754.79	1,838.74
PV of Terminal Value (M)	32,193.11	33,748.05	35,362.50
Equity Value (M)	37,931.90	39,678.41	41,489.89
Shares Outstanding (M)	3,615.07	3,615.07	3,615.07
Fair Value	$10.49	$10.98	$11.48
Upside / Downside	-78.28%	-77.28%	-76.24%

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

China Northern Rare Earth (Group) High-Tech Co.,Ltd (600111.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener