DDM Analysis: 600219.SS

Valuation Snapshot

Stable Growth	$74.85 - $88.18	$82.64
Multi-Stage	$35.00 - $38.39	$36.66
Blended Fair Value	$59.65
Current Price	$3.96
Upside	1,406.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.29%	24.10%	0.22	0.04	0.06	0.06	0.05	0.05	0.05	0.04	0.02	0.02
YoY Growth	-	-	436.82%	-37.17%	13.40%	10.00%	0.00%	7.65%	20.00%	63.15%	0.00%	-2.28%
Dividend Yield	-	-	5.72%	1.18%	1.91%	1.40%	1.50%	2.52%	1.73%	1.37%	0.82%	0.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,112.34
(-) Cash Dividends Paid (M)	2,002.40
(=) Cash Retained (M)	3,109.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,022.47	639.04	383.43
Cash Retained (M)	3,109.94	3,109.94	3,109.94
(-) Cash Required (M)	-1,022.47	-639.04	-383.43
(=) Excess Retained (M)	2,087.47	2,470.90	2,726.52
(/) Shares Outstanding (M)	11,529.93	11,529.93	11,529.93
(=) Excess Retained per Share	0.18	0.21	0.24
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.18	0.21	0.24
(=) Adjusted Dividend	0.35	0.39	0.41
WACC / Discount Rate	4.34%	4.34%	4.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$74.85	$82.64	$88.18
Upside / Downside	1,790.04%	1,986.82%	2,126.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,112.34	5,444.65	5,798.55	6,175.45	6,576.86	7,004.35	7,214.48
Payout Ratio	39.17%	49.33%	59.50%	69.67%	79.83%	90.00%	92.50%
Projected Dividends (M)	2,002.40	2,686.08	3,450.18	4,302.27	5,250.54	6,303.92	6,673.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.34%	4.34%	4.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,550.26	2,574.43	2,598.60
Year 2 PV (M)	3,110.07	3,169.31	3,229.11
Year 3 PV (M)	3,682.05	3,787.75	3,895.45
Year 4 PV (M)	4,266.39	4,430.46	4,599.23
Year 5 PV (M)	4,863.30	5,098.20	5,342.09
PV of Terminal Value (M)	385,040.77	403,638.39	422,947.77
Equity Value (M)	403,512.84	422,698.54	442,612.25
Shares Outstanding (M)	11,529.93	11,529.93	11,529.93
Fair Value	$35.00	$36.66	$38.39
Upside / Downside	783.76%	825.78%	869.40%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 69 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SIE.DE	Siemens AG	2.14%	$5.16	41.34%
TBIG.JK	PT Tower Bersama Infrastructure Tbk	2.14%	$55.65	85.41%
VNX.DE	NXP Semiconductors N.V.	2.14%	$4.05	49.93%
010100.KS	Korea Movenex Co., Ltd.	2.13%	$99.68	9.18%
300154.SZ	Shenzhen Riland Industry Group Co., Ltd	2.13%	$0.21	90.73%
600848.SS	Shanghai Lingang Holdings Co.,Ltd.	2.13%	$0.25	39.80%
7259.T	Aisin Corporation	2.13%	$62.39	27.27%
ALBRK.IS	Albaraka Türk Katilim Bankasi A.S.	2.13%	$0.17	3.51%
BUR	Burford Capital Limited	2.13%	$0.19	47.60%
ECSC.L	ECSC Group plc	2.13%	$1.12	22.10%
PR9.BK	Praram 9 Hospital Public Company Limited	2.13%	$0.40	38.51%
000630.SZ	Tongling Nonferrous Metals Group Co.,Ltd.	2.12%	$0.13	92.15%
000878.SZ	Yunnan Copper Co., Ltd.	2.12%	$0.44	67.43%
002223.SZ	Jiangsu Yuyue Medical Equipment & Supply Co., Ltd.	2.12%	$0.81	46.42%
002731.SZ	Shenyang Cuihua Gold and Silver Jewelry Co., Ltd.	2.12%	$0.27	24.86%
0RKK.L	Volati AB	2.12%	$2.20	57.57%
0RVK.L	Befesa S.A.	2.12%	$0.74	64.88%
163560.KS	DRB Industrial Co., Ltd.	2.12%	$146.78	36.08%
2641.TWO	Franbo Lines Corp.	2.12%	$0.43	25.10%
443060.KS	Hdhms	2.12%	$4,099.93	69.50%
605500.SS	Forest Packaging Group Co.,Ltd.	2.12%	$0.19	89.23%
6455.T	Morita Holdings Corporation	2.12%	$58.45	24.57%
CCOLA.IS	Coca-Cola Içecek Anonim Sirketi	2.12%	$1.26	25.02%
MTWI.JK	PT Malacca Trust Wuwungan Insurance Tbk	2.12%	$7.84	25.68%
PNDX-B.ST	Pandox AB (publ)	2.12%	$4.25	40.78%
000860.KS	Kangnam Jevisco Co., Ltd	2.11%	$292.39	59.03%
002440.SZ	Zhejiang Runtu Co., Ltd.	2.11%	$0.16	60.72%
002973.SZ	Qiaoyin City Management Co.,Ltd.	2.11%	$0.29	59.79%
0400.HK	Ingdan, Inc.	2.11%	$0.06	22.33%
0Z4I.L	Sunny Optical Technology (Group) Company Limited	2.11%	$0.71	15.45%
200771.SZ	Hangzhou Steam Turbine Co., Ltd.	2.11%	$0.28	59.18%
285130.KS	SK Chemicals Co.,Ltd	2.11%	$1,396.25	31.71%
688558.SS	Nantong Guosheng Intelligence Technology Group Co., Ltd.	2.11%	$0.61	53.65%
NRDF.CO	Nordfyns Bank A/S	2.11%	$13.08	94.24%
001880.KS	DL Construction Co., Ltd.	2.10%	$300.93	16.73%
002967.SZ	GRG Metrology & Test Group Co. Ltd. Class A	2.10%	$0.46	62.67%
023350.KS	Korea Engineering Consultants Corp.	2.10%	$100.00	16.54%
1423.TW	Reward Wool Industry Corporation	2.10%	$0.79	18.73%
2811.T	Kagome Co., Ltd.	2.10%	$56.56	39.32%
601456.SS	Guolian Minsheng Securities Co., Ltd.	2.10%	$0.21	68.71%
U10.SI	UOB-Kay Hian Holdings Limited	2.10%	$0.05	24.07%
UNBL.PA	Unibel S.A.	2.10%	$24.73	34.10%
3979.T	Uluru.Co.,Ltd.	2.09%	$8.71	36.14%
600309.SS	Wanhua Chemical Group Co., Ltd.	2.09%	$1.60	45.09%
7714.TWO	Uniforce Technology Corp.	2.09%	$3.83	69.36%
ALIG.ST	Alimak Group AB (publ)	2.09%	$2.98	45.61%
002226.SZ	Anhui Jiangnan Chemical Industry Co., Ltd.	2.08%	$0.12	39.66%
002706.SZ	Shanghai Liangxin Electrical Co.,LTD.	2.08%	$0.22	79.51%
002763.SZ	Shenzhen Huijie Group Co., Ltd.	2.08%	$0.15	78.60%
4016.SR	Middle East Pharmaceutical Industries Company	2.08%	$2.35	48.29%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shandong Nanshan Aluminium Co.,Ltd. (600219.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener