DDM Analysis: 600741.SS

Valuation Snapshot

Stable Growth	$23.45 - $37.59	$29.85
Multi-Stage	$29.86 - $32.78	$31.29
Blended Fair Value	$30.57
Current Price	$20.50
Upside	49.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.74%	8.81%	0.93	1.04	0.98	0.86	0.99	1.19	1.15	1.12	0.89	0.54
YoY Growth	-	-	-10.12%	5.55%	14.28%	-12.66%	-17.16%	3.78%	2.72%	24.74%	66.48%	33.99%
Dividend Yield	-	-	5.16%	5.88%	5.87%	4.31%	3.57%	5.52%	5.44%	4.60%	4.91%	3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,904.97
(-) Cash Dividends Paid (M)	342.91
(=) Cash Retained (M)	6,562.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,380.99	863.12	517.87
Cash Retained (M)	6,562.06	6,562.06	6,562.06
(-) Cash Required (M)	-1,380.99	-863.12	-517.87
(=) Excess Retained (M)	5,181.07	5,698.94	6,044.19
(/) Shares Outstanding (M)	3,152.72	3,152.72	3,152.72
(=) Excess Retained per Share	1.64	1.81	1.92
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	1.64	1.81	1.92
(=) Adjusted Dividend	1.75	1.92	2.03
WACC / Discount Rate	8.80%	8.80%	8.80%
Growth Rate	1.23%	2.23%	3.23%
Fair Value	$23.45	$29.85	$37.59
Upside / Downside	14.39%	45.60%	83.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,904.97	7,059.09	7,216.66	7,377.74	7,542.41	7,710.76	7,942.09
Payout Ratio	4.97%	21.97%	38.98%	55.99%	72.99%	90.00%	92.50%
Projected Dividends (M)	342.91	1,551.09	2,813.03	4,130.53	5,505.45	6,939.69	7,346.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.80%	8.80%	8.80%
Growth Rate	1.23%	2.23%	3.23%
Year 1 PV (M)	1,411.74	1,425.69	1,439.63
Year 2 PV (M)	2,330.29	2,376.56	2,423.28
Year 3 PV (M)	3,114.30	3,207.50	3,302.55
Year 4 PV (M)	3,778.02	3,929.53	4,085.55
Year 5 PV (M)	4,334.41	4,552.76	4,779.83
PV of Terminal Value (M)	79,165.40	83,153.52	87,300.76
Equity Value (M)	94,134.16	98,645.55	103,331.60
Shares Outstanding (M)	3,152.72	3,152.72	3,152.72
Fair Value	$29.86	$31.29	$32.78
Upside / Downside	45.65%	52.63%	59.88%

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

HUAYU Automotive Systems Company Limited (600741.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener