DDM Analysis: 600642.SS

Valuation Snapshot

Stable Growth	$68.79 - $161.75	$151.58
Multi-Stage	$23.55 - $25.79	$24.65
Blended Fair Value	$88.12
Current Price	$7.82
Upside	1,026.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.55%	12.41%	0.60	0.16	0.20	0.28	0.22	0.19	0.19	0.20	0.19	0.19
YoY Growth	-	-	279.65%	-20.00%	-28.57%	26.05%	18.70%	0.00%	-9.09%	10.00%	0.00%	-0.76%
Dividend Yield	-	-	6.78%	2.00%	3.39%	4.60%	3.56%	3.53%	3.22%	3.56%	2.97%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,978.29
(-) Cash Dividends Paid (M)	732.76
(=) Cash Retained (M)	3,245.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	795.66	497.29	298.37
Cash Retained (M)	3,245.53	3,245.53	3,245.53
(-) Cash Required (M)	-795.66	-497.29	-298.37
(=) Excess Retained (M)	2,449.87	2,748.24	2,947.16
(/) Shares Outstanding (M)	4,891.50	4,891.50	4,891.50
(=) Excess Retained per Share	0.50	0.56	0.60
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.50	0.56	0.60
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$68.79	$151.58	$161.75
Upside / Downside	779.65%	1,838.36%	1,968.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,978.29	4,236.88	4,512.28	4,805.58	5,117.94	5,450.61	5,614.12
Payout Ratio	18.42%	32.74%	47.05%	61.37%	75.68%	90.00%	92.50%
Projected Dividends (M)	732.76	1,386.95	2,123.09	2,949.07	3,873.45	4,905.55	5,193.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,290.10	1,302.33	1,314.56
Year 2 PV (M)	1,836.93	1,871.92	1,907.24
Year 3 PV (M)	2,373.40	2,441.53	2,510.95
Year 4 PV (M)	2,899.65	3,011.16	3,125.86
Year 5 PV (M)	3,415.83	3,580.82	3,752.12
PV of Terminal Value (M)	103,378.04	108,371.24	113,555.54
Equity Value (M)	115,193.96	120,579.01	126,166.27
Shares Outstanding (M)	4,891.50	4,891.50	4,891.50
Fair Value	$23.55	$24.65	$25.79
Upside / Downside	201.15%	215.23%	229.83%

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

Shenergy Company Limited (600642.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener