DDM Analysis: 600900.SS

Valuation Snapshot

Stable Growth	$135.02 - $265.47	$248.78
Multi-Stage	$41.17 - $45.07	$43.08
Blended Fair Value	$145.93
Current Price	$27.25
Upside	435.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.07%	14.57%	1.29	1.41	1.35	0.82	0.78	0.76	0.77	0.80	0.62	0.82
YoY Growth	-	-	-8.84%	4.99%	64.77%	4.16%	2.91%	-1.61%	-3.30%	28.14%	-23.97%	148.69%
Dividend Yield	-	-	4.63%	5.71%	6.33%	3.71%	3.66%	4.41%	4.58%	4.99%	4.70%	6.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,664.12
(-) Cash Dividends Paid (M)	12,409.81
(=) Cash Retained (M)	20,254.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,532.82	4,083.02	2,449.81
Cash Retained (M)	20,254.32	20,254.32	20,254.32
(-) Cash Required (M)	-6,532.82	-4,083.02	-2,449.81
(=) Excess Retained (M)	13,721.49	16,171.30	17,804.51
(/) Shares Outstanding (M)	24,470.26	24,470.26	24,470.26
(=) Excess Retained per Share	0.56	0.66	0.73
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.56	0.66	0.73
(=) Adjusted Dividend	1.07	1.17	1.23
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$135.02	$248.78	$265.47
Upside / Downside	395.47%	812.96%	874.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,664.12	34,787.29	37,048.47	39,456.62	42,021.30	44,752.68	46,095.26
Payout Ratio	37.99%	48.39%	58.80%	69.20%	79.60%	90.00%	92.50%
Projected Dividends (M)	12,409.81	16,834.87	21,782.76	27,302.74	33,448.29	40,277.41	42,638.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,683.34	15,832.00	15,980.66
Year 2 PV (M)	18,904.74	19,264.82	19,628.30
Year 3 PV (M)	22,074.61	22,708.30	23,353.99
Year 4 PV (M)	25,193.57	26,162.45	27,159.00
Year 5 PV (M)	28,262.22	29,627.30	31,044.62
PV of Terminal Value (M)	897,265.87	940,604.15	985,601.09
Equity Value (M)	1,007,384.36	1,054,199.01	1,102,767.65
Shares Outstanding (M)	24,470.26	24,470.26	24,470.26
Fair Value	$41.17	$43.08	$45.07
Upside / Downside	51.07%	58.09%	65.38%

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 Yangtze Power Co., Ltd. (600900.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener