DDM Analysis: 600309.SS

Valuation Snapshot

Stable Growth	$349.83 - $704.20	$659.94
Multi-Stage	$109.03 - $119.32	$114.08
Blended Fair Value	$387.01
Current Price	$66.58
Upside	481.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.12%	20.99%	3.25	1.60	2.50	1.30	1.30	2.00	1.31	0.66	0.14	0.21
YoY Growth	-	-	102.45%	-36.00%	92.31%	0.00%	-35.00%	53.12%	99.23%	375.98%	-33.33%	-57.14%
Dividend Yield	-	-	4.83%	1.90%	2.61%	1.61%	1.23%	4.86%	2.78%	1.64%	0.61%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,097.03
(-) Cash Dividends Paid (M)	5,003.12
(=) Cash Retained (M)	6,093.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,219.41	1,387.13	832.28
Cash Retained (M)	6,093.91	6,093.91	6,093.91
(-) Cash Required (M)	-2,219.41	-1,387.13	-832.28
(=) Excess Retained (M)	3,874.50	4,706.78	5,261.63
(/) Shares Outstanding (M)	3,133.93	3,133.93	3,133.93
(=) Excess Retained per Share	1.24	1.50	1.68
LTM Dividend per Share	1.60	1.60	1.60
(+) Excess Retained per Share	1.24	1.50	1.68
(=) Adjusted Dividend	2.83	3.10	3.28
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$349.83	$659.94	$704.20
Upside / Downside	425.43%	891.20%	957.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,097.03	11,818.34	12,586.53	13,404.65	14,275.96	15,203.89	15,660.01
Payout Ratio	45.09%	54.07%	63.05%	72.03%	81.02%	90.00%	92.50%
Projected Dividends (M)	5,003.12	6,389.96	7,935.95	9,655.92	11,565.96	13,683.50	14,485.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,951.77	6,008.18	6,064.60
Year 2 PV (M)	6,884.85	7,015.99	7,148.36
Year 3 PV (M)	7,802.56	8,026.55	8,254.78
Year 4 PV (M)	8,705.09	9,039.86	9,384.20
Year 5 PV (M)	9,592.61	10,055.93	10,536.99
PV of Terminal Value (M)	302,742.64	317,365.23	332,547.45
Equity Value (M)	341,679.52	357,511.74	373,936.38
Shares Outstanding (M)	3,133.93	3,133.93	3,133.93
Fair Value	$109.03	$114.08	$119.32
Upside / Downside	63.75%	71.34%	79.21%

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

Wanhua Chemical Group Co., Ltd. (600309.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener