DDM Analysis: 600900.SS

Valuation Snapshot

Stable Growth	$135.17 - $265.47	$248.78
Multi-Stage	$41.18 - $45.08	$43.09
Blended Fair Value	$145.94
Current Price	$27.25
Upside	435.55%
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	$135.17	$248.78	$265.47
Upside / Downside	396.04%	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)	15,683.48	15,832.14	15,980.80
Year 2 PV (M)	18,905.08	19,265.17	19,628.65
Year 3 PV (M)	22,075.20	22,708.90	23,354.62
Year 4 PV (M)	25,194.47	26,163.38	27,159.97
Year 5 PV (M)	28,263.48	29,628.62	31,046.00
PV of Terminal Value (M)	897,561.24	940,913.78	985,925.53
Equity Value (M)	1,007,682.95	1,054,511.99	1,103,095.57
Shares Outstanding (M)	24,470.26	24,470.26	24,470.26
Fair Value	$41.18	$43.09	$45.08
Upside / Downside	51.12%	58.14%	65.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

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