DDM Analysis: 600585.SS

Valuation Snapshot

Stable Growth	$7.57 - $10.20	$8.92
Multi-Stage	$25.20 - $27.93	$26.53
Blended Fair Value	$17.72
Current Price	$23.22
Upside	-23.67%
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	-7.85%	7.14%	1.15	1.51	2.43	2.16	2.04	1.73	1.34	0.64	0.63	0.85
YoY Growth	-	-	-24.14%	-37.82%	12.26%	6.00%	18.34%	29.20%	107.49%	1.68%	-25.48%	47.73%
Dividend Yield	-	-	4.72%	6.74%	8.60%	5.48%	3.99%	3.13%	3.36%	2.00%	3.05%	5.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,802.15
(-) Cash Dividends Paid (M)	4,562.33
(=) Cash Retained (M)	4,239.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,760.43	1,100.27	660.16
Cash Retained (M)	4,239.82	4,239.82	4,239.82
(-) Cash Required (M)	-1,760.43	-1,100.27	-660.16
(=) Excess Retained (M)	2,479.39	3,139.56	3,579.66
(/) Shares Outstanding (M)	5,189.18	5,189.18	5,189.18
(=) Excess Retained per Share	0.48	0.61	0.69
LTM Dividend per Share	0.88	0.88	0.88
(+) Excess Retained per Share	0.48	0.61	0.69
(=) Adjusted Dividend	1.36	1.48	1.57
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.85%	-8.85%	-7.85%
Fair Value	$7.57	$8.92	$10.20
Upside / Downside	-67.42%	-61.60%	-56.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,802.15	8,022.80	7,312.46	6,665.00	6,074.88	5,537.00	5,703.11
Payout Ratio	51.83%	59.47%	67.10%	74.73%	82.37%	90.00%	92.50%
Projected Dividends (M)	4,562.33	4,770.81	4,906.60	4,980.94	5,003.66	4,983.30	5,275.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-9.85%	-8.85%	-7.85%
Year 1 PV (M)	4,438.15	4,487.38	4,536.61
Year 2 PV (M)	4,246.20	4,340.93	4,436.70
Year 3 PV (M)	4,009.97	4,144.91	4,282.84
Year 4 PV (M)	3,747.38	3,916.45	4,091.17
Year 5 PV (M)	3,471.90	3,668.79	3,874.51
PV of Terminal Value (M)	110,835.83	117,121.32	123,688.80
Equity Value (M)	130,749.43	137,679.78	144,910.64
Shares Outstanding (M)	5,189.18	5,189.18	5,189.18
Fair Value	$25.20	$26.53	$27.93
Upside / Downside	8.51%	14.26%	20.27%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Anhui Conch Cement Company Limited (600585.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener