DDM Analysis: 600210.SS

Valuation Snapshot

Stable Growth	$11.81 - $21.60	$15.86
Multi-Stage	$18.75 - $20.62	$19.67
Blended Fair Value	$17.76
Current Price	$7.40
Upside	140.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.55%	1.31%	0.31	0.33	0.34	0.33	0.29	0.26	0.27	0.23	0.18	0.21
YoY Growth	-	-	-6.47%	-1.24%	1.92%	15.78%	9.21%	-3.08%	16.08%	29.57%	-13.06%	-24.50%
Dividend Yield	-	-	4.45%	6.35%	5.95%	5.57%	5.98%	6.25%	5.58%	5.00%	3.32%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,246.94
(-) Cash Dividends Paid (M)	64.79
(=) Cash Retained (M)	1,182.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	249.39	155.87	93.52
Cash Retained (M)	1,182.15	1,182.15	1,182.15
(-) Cash Required (M)	-249.39	-155.87	-93.52
(=) Excess Retained (M)	932.76	1,026.28	1,088.63
(/) Shares Outstanding (M)	1,515.56	1,515.56	1,515.56
(=) Excess Retained per Share	0.62	0.68	0.72
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.62	0.68	0.72
(=) Adjusted Dividend	0.66	0.72	0.76
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	0.92%	1.92%	2.92%
Fair Value	$11.81	$15.86	$21.60
Upside / Downside	59.53%	114.30%	191.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,246.94	1,270.89	1,295.29	1,320.17	1,345.53	1,371.37	1,412.51
Payout Ratio	5.20%	22.16%	39.12%	56.08%	73.04%	90.00%	92.50%
Projected Dividends (M)	64.79	281.58	506.69	740.33	982.76	1,234.23	1,306.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	0.92%	1.92%	2.92%
Year 1 PV (M)	261.69	264.28	266.87
Year 2 PV (M)	437.61	446.33	455.13
Year 3 PV (M)	594.22	612.06	630.26
Year 4 PV (M)	733.07	762.57	792.94
Year 5 PV (M)	855.60	898.84	943.81
PV of Terminal Value (M)	25,532.98	26,823.30	28,165.27
Equity Value (M)	28,415.18	29,807.38	31,254.27
Shares Outstanding (M)	1,515.56	1,515.56	1,515.56
Fair Value	$18.75	$19.67	$20.62
Upside / Downside	153.36%	165.78%	178.68%

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

Shanghai Zijiang Enterprise Group Co., Ltd. (600210.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener