DDM Analysis: 600547.SS

Valuation Snapshot

Stable Growth	$45.37 - $198.62	$108.51
Multi-Stage	$23.31 - $25.49	$24.38
Blended Fair Value	$66.45
Current Price	$39.33
Upside	68.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.37%	19.59%	0.67	0.48	0.35	0.26	0.23	0.16	0.20	0.13	0.10	0.10
YoY Growth	-	-	40.65%	36.59%	35.18%	13.29%	43.45%	-20.33%	53.12%	30.38%	-3.34%	-7.78%
Dividend Yield	-	-	2.49%	1.61%	1.58%	1.20%	1.07%	0.65%	1.24%	0.88%	0.55%	0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,841.88
(-) Cash Dividends Paid (M)	1,933.31
(=) Cash Retained (M)	2,908.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	968.38	605.23	363.14
Cash Retained (M)	2,908.57	2,908.57	2,908.57
(-) Cash Required (M)	-968.38	-605.23	-363.14
(=) Excess Retained (M)	1,940.19	2,303.33	2,545.43
(/) Shares Outstanding (M)	4,848.14	4,848.14	4,848.14
(=) Excess Retained per Share	0.40	0.48	0.53
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.40	0.48	0.53
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	7.36%	7.36%	7.36%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.37	$108.51	$198.62
Upside / Downside	15.37%	175.90%	405.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,841.88	5,156.60	5,491.78	5,848.75	6,228.91	6,633.79	6,832.81
Payout Ratio	39.93%	49.94%	59.96%	69.97%	79.99%	90.00%	92.50%
Projected Dividends (M)	1,933.31	2,575.37	3,292.73	4,092.46	4,982.25	5,970.41	6,320.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.36%	7.36%	7.36%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,376.34	2,398.87	2,421.39
Year 2 PV (M)	2,803.47	2,856.86	2,910.77
Year 3 PV (M)	3,215.09	3,307.39	3,401.43
Year 4 PV (M)	3,611.64	3,750.53	3,893.39
Year 5 PV (M)	3,993.49	4,186.38	4,386.65
PV of Terminal Value (M)	97,013.99	101,699.80	106,564.95
Equity Value (M)	113,014.02	118,199.83	123,578.58
Shares Outstanding (M)	4,848.14	4,848.14	4,848.14
Fair Value	$23.31	$24.38	$25.49
Upside / Downside	-40.73%	-38.01%	-35.19%

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

Shandong Gold Mining Co., Ltd. (600547.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener