DDM Analysis: 600348.SS

Valuation Snapshot

Stable Growth	$14.53 - $83.54	$27.19
Multi-Stage	$12.65 - $13.87	$13.25
Blended Fair Value	$20.22
Current Price	$7.37
Upside	174.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.54%	18.41%	0.92	0.80	0.34	0.50	0.42	0.19	0.32	0.19	0.14	0.11
YoY Growth	-	-	15.39%	138.83%	-33.13%	19.22%	123.99%	-40.82%	65.47%	35.70%	33.69%	-38.04%
Dividend Yield	-	-	13.72%	8.67%	3.64%	6.23%	12.49%	6.12%	7.62%	3.99%	3.09%	2.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,529.94
(-) Cash Dividends Paid (M)	549.00
(=) Cash Retained (M)	980.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	305.99	191.24	114.75
Cash Retained (M)	980.94	980.94	980.94
(-) Cash Required (M)	-305.99	-191.24	-114.75
(=) Excess Retained (M)	674.95	789.70	866.19
(/) Shares Outstanding (M)	3,583.47	3,583.47	3,583.47
(=) Excess Retained per Share	0.19	0.22	0.24
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.19	0.22	0.24
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$14.53	$27.19	$83.54
Upside / Downside	97.15%	268.98%	1,033.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,529.94	1,602.86	1,679.26	1,759.30	1,843.16	1,931.01	1,988.94
Payout Ratio	35.88%	46.71%	57.53%	68.35%	79.18%	90.00%	92.50%
Projected Dividends (M)	549.00	748.65	966.08	1,202.54	1,459.35	1,737.91	1,839.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	698.18	704.91	711.64
Year 2 PV (M)	840.21	856.49	872.91
Year 3 PV (M)	975.36	1,003.83	1,032.85
Year 4 PV (M)	1,103.85	1,147.02	1,191.44
Year 5 PV (M)	1,225.92	1,286.15	1,348.71
PV of Terminal Value (M)	40,485.19	42,473.94	44,540.08
Equity Value (M)	45,328.71	47,472.32	49,697.64
Shares Outstanding (M)	3,583.47	3,583.47	3,583.47
Fair Value	$12.65	$13.25	$13.87
Upside / Downside	71.63%	79.75%	88.18%

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

Shan Xi Huayang Group New Energy Co.,Ltd. (600348.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener