DDM Analysis: 600362.SS

Valuation Snapshot

Stable Growth	$151.92 - $460.93	$431.96
Multi-Stage	$62.39 - $68.28	$65.28
Blended Fair Value	$248.62
Current Price	$35.49
Upside	600.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	46.76%	7.41%	1.37	1.03	0.50	0.10	0.10	0.20	0.58	0.37	0.32	0.32
YoY Growth	-	-	32.16%	106.05%	400.00%	0.00%	-50.00%	-65.44%	58.63%	15.71%	-1.91%	-51.76%
Dividend Yield	-	-	5.93%	4.39%	2.53%	0.52%	0.45%	1.59%	3.49%	2.12%	1.83%	2.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,001.39
(-) Cash Dividends Paid (M)	2,716.61
(=) Cash Retained (M)	5,284.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,600.28	1,000.17	600.10
Cash Retained (M)	5,284.78	5,284.78	5,284.78
(-) Cash Required (M)	-1,600.28	-1,000.17	-600.10
(=) Excess Retained (M)	3,684.50	4,284.61	4,684.68
(/) Shares Outstanding (M)	3,452.29	3,452.29	3,452.29
(=) Excess Retained per Share	1.07	1.24	1.36
LTM Dividend per Share	0.79	0.79	0.79
(+) Excess Retained per Share	1.07	1.24	1.36
(=) Adjusted Dividend	1.85	2.03	2.14
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$151.92	$431.96	$460.93
Upside / Downside	328.07%	1,117.14%	1,198.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,001.39	8,521.48	9,075.38	9,665.28	10,293.52	10,962.60	11,291.48
Payout Ratio	33.95%	45.16%	56.37%	67.58%	78.79%	90.00%	92.50%
Projected Dividends (M)	2,716.61	3,848.42	5,115.88	6,531.86	8,110.30	9,866.34	10,444.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,569.97	3,603.80	3,637.64
Year 2 PV (M)	4,402.35	4,486.20	4,570.85
Year 3 PV (M)	5,214.14	5,363.82	5,516.34
Year 4 PV (M)	6,005.72	6,236.68	6,474.24
Year 5 PV (M)	6,777.44	7,104.80	7,444.68
PV of Terminal Value (M)	189,425.02	198,574.32	208,073.78
Equity Value (M)	215,394.64	225,369.63	235,717.53
Shares Outstanding (M)	3,452.29	3,452.29	3,452.29
Fair Value	$62.39	$65.28	$68.28
Upside / Downside	75.80%	83.94%	92.39%

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

Jiangxi Copper Company Limited (600362.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener