DDM Analysis: 000975.SZ

Valuation Snapshot

Stable Growth	$79.32 - $208.12	$195.04
Multi-Stage	$29.63 - $32.43	$31.01
Blended Fair Value	$113.03
Current Price	$22.83
Upside	395.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.17%	13.84%	0.29	0.29	0.27	0.30	0.15	0.15	0.13	0.00	0.08	0.08
YoY Growth	-	-	-1.38%	8.87%	-11.33%	97.49%	3.16%	16.82%	7,328.49%	-97.82%	-5.11%	5.00%
Dividend Yield	-	-	1.49%	1.56%	2.02%	3.23%	1.71%	1.43%	1.55%	0.02%	1.05%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,905.30
(-) Cash Dividends Paid (M)	1,039.86
(=) Cash Retained (M)	1,865.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	581.06	363.16	217.90
Cash Retained (M)	1,865.44	1,865.44	1,865.44
(-) Cash Required (M)	-581.06	-363.16	-217.90
(=) Excess Retained (M)	1,284.38	1,502.28	1,647.54
(/) Shares Outstanding (M)	2,776.18	2,776.18	2,776.18
(=) Excess Retained per Share	0.46	0.54	0.59
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	0.46	0.54	0.59
(=) Adjusted Dividend	0.84	0.92	0.97
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$79.32	$195.04	$208.12
Upside / Downside	247.43%	754.33%	811.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,905.30	3,094.15	3,295.27	3,509.46	3,737.57	3,980.52	4,099.93
Payout Ratio	35.79%	46.63%	57.48%	68.32%	79.16%	90.00%	92.50%
Projected Dividends (M)	1,039.86	1,442.91	1,893.96	2,397.55	2,958.60	3,582.46	3,792.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,340.69	1,353.40	1,366.11
Year 2 PV (M)	1,635.13	1,666.27	1,697.71
Year 3 PV (M)	1,923.26	1,978.47	2,034.73
Year 4 PV (M)	2,205.20	2,290.01	2,377.24
Year 5 PV (M)	2,481.04	2,600.88	2,725.30
PV of Terminal Value (M)	72,683.45	76,194.09	79,839.09
Equity Value (M)	82,268.77	86,083.12	90,040.17
Shares Outstanding (M)	2,776.18	2,776.18	2,776.18
Fair Value	$29.63	$31.01	$32.43
Upside / Downside	29.80%	35.82%	42.06%

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

Shanjin International Gold Co., Ltd. (000975.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener