DDM Analysis: 600729.SS

Valuation Snapshot

Stable Growth	$22.70 - $33.02	$27.70
Multi-Stage	$62.72 - $69.29	$65.94
Blended Fair Value	$46.82
Current Price	$26.55
Upside	76.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.78%	8.75%	1.50	0.71	3.48	3.40	0.76	0.52	0.55	0.56	0.36	0.69
YoY Growth	-	-	111.44%	-79.57%	2.29%	350.05%	46.15%	-6.13%	-1.56%	55.73%	-48.17%	6.72%
Dividend Yield	-	-	4.98%	2.65%	12.82%	13.01%	2.50%	1.86%	1.46%	1.90%	1.35%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,382.81
(-) Cash Dividends Paid (M)	300.85
(=) Cash Retained (M)	1,081.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	276.56	172.85	103.71
Cash Retained (M)	1,081.95	1,081.95	1,081.95
(-) Cash Required (M)	-276.56	-172.85	-103.71
(=) Excess Retained (M)	805.39	909.10	978.24
(/) Shares Outstanding (M)	438.74	438.74	438.74
(=) Excess Retained per Share	1.84	2.07	2.23
LTM Dividend per Share	0.69	0.69	0.69
(+) Excess Retained per Share	1.84	2.07	2.23
(=) Adjusted Dividend	2.52	2.76	2.92
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-4.43%	-3.43%	-2.43%
Fair Value	$22.70	$27.70	$33.02
Upside / Downside	-14.49%	4.34%	24.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,382.81	1,335.33	1,289.48	1,245.20	1,202.45	1,161.16	1,196.00
Payout Ratio	21.76%	35.41%	49.05%	62.70%	76.35%	90.00%	92.50%
Projected Dividends (M)	300.85	472.78	632.54	780.78	918.09	1,045.05	1,106.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-4.43%	-3.43%	-2.43%
Year 1 PV (M)	440.65	445.26	449.87
Year 2 PV (M)	549.49	561.05	572.73
Year 3 PV (M)	632.17	652.22	672.70
Year 4 PV (M)	692.83	722.29	752.67
Year 5 PV (M)	735.05	774.32	815.25
PV of Terminal Value (M)	24,468.31	25,775.55	27,138.08
Equity Value (M)	27,518.50	28,930.69	30,401.31
Shares Outstanding (M)	438.74	438.74	438.74
Fair Value	$62.72	$65.94	$69.29
Upside / Downside	136.24%	148.36%	160.99%

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

Ticker

Industry

Sector

Chongqing Department Store Co.,Ltd. (600729.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener