DDM Analysis: 600660.SS

Valuation Snapshot

Stable Growth	$283.27 - $692.58	$649.05
Multi-Stage	$102.03 - $111.60	$106.73
Blended Fair Value	$377.89
Current Price	$73.41
Upside	414.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.96%	11.53%	1.42	1.38	1.11	0.87	0.85	0.89	1.27	0.81	0.78	0.66
YoY Growth	-	-	3.25%	23.70%	27.65%	2.64%	-3.93%	-30.06%	56.48%	3.72%	18.70%	37.47%
Dividend Yield	-	-	2.43%	3.08%	3.21%	2.45%	1.85%	4.62%	5.12%	3.27%	3.45%	4.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,083.05
(-) Cash Dividends Paid (M)	4,845.10
(=) Cash Retained (M)	4,237.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,816.61	1,135.38	681.23
Cash Retained (M)	4,237.95	4,237.95	4,237.95
(-) Cash Required (M)	-1,816.61	-1,135.38	-681.23
(=) Excess Retained (M)	2,421.34	3,102.57	3,556.72
(/) Shares Outstanding (M)	2,608.21	2,608.21	2,608.21
(=) Excess Retained per Share	0.93	1.19	1.36
LTM Dividend per Share	1.86	1.86	1.86
(+) Excess Retained per Share	0.93	1.19	1.36
(=) Adjusted Dividend	2.79	3.05	3.22
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$283.27	$649.05	$692.58
Upside / Downside	285.87%	784.14%	843.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,083.05	9,673.44	10,302.22	10,971.86	11,685.03	12,444.56	12,817.90
Payout Ratio	53.34%	60.67%	68.01%	75.34%	82.67%	90.00%	92.50%
Projected Dividends (M)	4,845.10	5,869.24	7,006.06	8,265.86	9,659.83	11,200.10	11,856.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,457.35	5,509.08	5,560.81
Year 2 PV (M)	6,057.22	6,172.60	6,289.06
Year 3 PV (M)	6,644.89	6,835.64	7,030.01
Year 4 PV (M)	7,220.53	7,498.22	7,783.83
Year 5 PV (M)	7,784.34	8,160.32	8,550.70
PV of Terminal Value (M)	232,942.29	244,193.49	255,875.30
Equity Value (M)	266,106.63	278,369.35	291,089.71
Shares Outstanding (M)	2,608.21	2,608.21	2,608.21
Fair Value	$102.03	$106.73	$111.60
Upside / Downside	38.98%	45.39%	52.03%

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

Ticker

Industry

Sector

Fuyao Glass Industry Group Co., Ltd. (600660.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener