DDM Analysis: 600875.SS

Valuation Snapshot

Stable Growth	$20.12 - $45.40	$29.19
Multi-Stage	$14.07 - $15.39	$14.72
Blended Fair Value	$21.95
Current Price	$19.29
Upside	13.80%
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	31.06%	11.96%	0.47	0.33	0.23	0.17	0.20	0.12	0.01	0.01	0.06	0.10
YoY Growth	-	-	40.46%	43.88%	38.95%	-18.38%	68.68%	840.40%	-14.10%	-75.62%	-39.15%	-33.23%
Dividend Yield	-	-	3.13%	2.10%	1.22%	1.23%	1.61%	1.43%	0.12%	0.17%	0.61%	0.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,263.81
(-) Cash Dividends Paid (M)	43.31
(=) Cash Retained (M)	3,220.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	652.76	407.98	244.79
Cash Retained (M)	3,220.50	3,220.50	3,220.50
(-) Cash Required (M)	-652.76	-407.98	-244.79
(=) Excess Retained (M)	2,567.74	2,812.53	2,975.72
(/) Shares Outstanding (M)	3,271.17	3,271.17	3,271.17
(=) Excess Retained per Share	0.78	0.86	0.91
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.78	0.86	0.91
(=) Adjusted Dividend	0.80	0.87	0.92
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$20.12	$29.19	$45.40
Upside / Downside	4.31%	51.32%	135.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,263.81	3,475.96	3,701.90	3,942.52	4,198.78	4,471.70	4,605.85
Payout Ratio	1.33%	19.06%	36.80%	54.53%	72.27%	90.00%	92.50%
Projected Dividends (M)	43.31	662.57	1,362.15	2,149.88	3,034.27	4,024.53	4,260.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	598.39	604.06	609.74
Year 2 PV (M)	1,111.05	1,132.22	1,153.58
Year 3 PV (M)	1,583.72	1,629.18	1,675.51
Year 4 PV (M)	2,018.70	2,096.33	2,176.19
Year 5 PV (M)	2,418.18	2,534.98	2,656.25
PV of Terminal Value (M)	38,291.83	40,141.34	42,061.64
Equity Value (M)	46,021.88	48,138.12	50,332.90
Shares Outstanding (M)	3,271.17	3,271.17	3,271.17
Fair Value	$14.07	$14.72	$15.39
Upside / Downside	-27.07%	-23.71%	-20.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Dongfang Electric Corporation Limited (600875.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener