DDM Analysis: 600483.SS

Valuation Snapshot

Stable Growth	$17.20 - $32.56	$23.41
Multi-Stage	$12.99 - $14.19	$13.58
Blended Fair Value	$18.50
Current Price	$9.83
Upside	88.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.45%	11.08%	0.47	0.50	0.36	0.40	0.30	0.27	0.29	0.22	0.22	0.24
YoY Growth	-	-	-5.99%	39.39%	-9.99%	31.30%	11.02%	-5.68%	32.46%	-1.15%	-6.04%	43.32%
Dividend Yield	-	-	5.10%	4.77%	3.81%	4.67%	4.09%	4.33%	3.77%	3.71%	2.57%	2.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,008.96
(-) Cash Dividends Paid (M)	340.46
(=) Cash Retained (M)	2,668.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	601.79	376.12	225.67
Cash Retained (M)	2,668.50	2,668.50	2,668.50
(-) Cash Required (M)	-601.79	-376.12	-225.67
(=) Excess Retained (M)	2,066.71	2,292.38	2,442.83
(/) Shares Outstanding (M)	2,785.58	2,785.58	2,785.58
(=) Excess Retained per Share	0.74	0.82	0.88
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.74	0.82	0.88
(=) Adjusted Dividend	0.86	0.95	1.00
WACC / Discount Rate	10.80%	10.80%	10.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17.20	$23.41	$32.56
Upside / Downside	75.01%	138.18%	231.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,008.96	3,204.54	3,412.84	3,634.67	3,870.92	4,122.54	4,246.21
Payout Ratio	11.31%	27.05%	42.79%	58.53%	74.26%	90.00%	92.50%
Projected Dividends (M)	340.46	866.89	1,460.32	2,127.23	2,874.66	3,710.28	3,927.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.80%	10.80%	10.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	775.05	782.40	789.74
Year 2 PV (M)	1,167.29	1,189.52	1,211.97
Year 3 PV (M)	1,520.24	1,563.88	1,608.35
Year 4 PV (M)	1,836.75	1,907.39	1,980.04
Year 5 PV (M)	2,119.51	2,221.89	2,328.18
PV of Terminal Value (M)	28,768.59	30,158.12	31,600.83
Equity Value (M)	36,187.43	37,823.20	39,519.12
Shares Outstanding (M)	2,785.58	2,785.58	2,785.58
Fair Value	$12.99	$13.58	$14.19
Upside / Downside	32.16%	38.13%	44.32%

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

Fujian Funeng Co., Ltd. (600483.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener