DDM Analysis: 601116.SS

Valuation Snapshot

Stable Growth	$1.69 - $2.40	$2.04
Multi-Stage	$2.84 - $3.11	$2.97
Blended Fair Value	$2.50
Current Price	$14.77
Upside	-83.04%
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	0.00%	2.92%	0.20	0.20	0.20	0.20	0.20	0.20	0.15	0.15	0.15	0.15
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-0.63%	0.64%	0.00%
Dividend Yield	-	-	1.77%	2.16%	1.32%	2.39%	2.15%	1.52%	1.11%	0.73%	0.51%	1.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	135.96
(-) Cash Dividends Paid (M)	109.54
(=) Cash Retained (M)	26.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27.19	17.00	10.20
Cash Retained (M)	26.43	26.43	26.43
(-) Cash Required (M)	-27.19	-17.00	-10.20
(=) Excess Retained (M)	-0.77	9.43	16.23
(/) Shares Outstanding (M)	547.76	547.76	547.76
(=) Excess Retained per Share	0.00	0.02	0.03
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.00	0.02	0.03
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	9.55%	9.55%	9.55%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1.69	$2.04	$2.40
Upside / Downside	-88.59%	-86.20%	-83.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	135.96	134.60	133.26	131.92	130.60	129.30	133.18
Payout Ratio	80.56%	82.45%	84.34%	86.23%	88.11%	90.00%	92.50%
Projected Dividends (M)	109.54	110.98	112.39	113.75	115.08	116.37	123.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.55%	9.55%	9.55%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	100.28	101.31	102.33
Year 2 PV (M)	91.77	93.65	95.55
Year 3 PV (M)	83.93	86.52	89.17
Year 4 PV (M)	76.73	79.91	83.18
Year 5 PV (M)	70.11	73.76	77.56
PV of Terminal Value (M)	1,133.37	1,192.39	1,253.84
Equity Value (M)	1,556.19	1,627.54	1,701.64
Shares Outstanding (M)	547.76	547.76	547.76
Fair Value	$2.84	$2.97	$3.11
Upside / Downside	-80.77%	-79.88%	-78.97%

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

Sanjiang Shopping Club Co.,Ltd (601116.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener