DDM Analysis: 600368.SS

Valuation Snapshot

Stable Growth	$2.08 - $2.86	$2.47
Multi-Stage	$6.40 - $7.08	$6.73
Blended Fair Value	$4.60
Current Price	$4.20
Upside	9.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.05%	-5.73%	0.15	0.12	0.21	0.22	0.06	0.25	0.26	0.24	0.29	0.31
YoY Growth	-	-	23.48%	-41.78%	-1.11%	287.78%	-77.43%	-4.69%	8.59%	-17.75%	-7.35%	12.89%
Dividend Yield	-	-	3.49%	3.97%	7.95%	7.16%	2.17%	9.39%	9.49%	8.81%	8.27%	11.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	640.13
(-) Cash Dividends Paid (M)	293.85
(=) Cash Retained (M)	346.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	128.03	80.02	48.01
Cash Retained (M)	346.28	346.28	346.28
(-) Cash Required (M)	-128.03	-80.02	-48.01
(=) Excess Retained (M)	218.26	266.27	298.27
(/) Shares Outstanding (M)	1,609.39	1,609.39	1,609.39
(=) Excess Retained per Share	0.14	0.17	0.19
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.14	0.17	0.19
(=) Adjusted Dividend	0.32	0.35	0.37
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	-7.73%	-6.73%	-5.73%
Fair Value	$2.08	$2.47	$2.86
Upside / Downside	-50.53%	-41.14%	-31.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	640.13	597.03	556.84	519.34	484.38	451.76	465.32
Payout Ratio	45.90%	54.72%	63.54%	72.36%	81.18%	90.00%	92.50%
Projected Dividends (M)	293.85	326.72	353.83	375.81	393.22	406.59	430.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	-7.73%	-6.73%	-5.73%
Year 1 PV (M)	303.78	307.07	310.37
Year 2 PV (M)	305.89	312.56	319.30
Year 3 PV (M)	302.09	312.02	322.16
Year 4 PV (M)	293.90	306.85	320.22
Year 5 PV (M)	282.55	298.20	314.53
PV of Terminal Value (M)	8,805.15	9,292.76	9,801.74
Equity Value (M)	10,293.36	10,829.46	11,388.32
Shares Outstanding (M)	1,609.39	1,609.39	1,609.39
Fair Value	$6.40	$6.73	$7.08
Upside / Downside	52.28%	60.21%	68.48%

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

Analysis Mode

Ticker

Industry

Sector

Guangxi Wuzhou Communications Co., Ltd. (600368.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener