DDM Analysis: 600548.SS

Valuation Snapshot

Stable Growth	$36.50 - $104.74	$98.15
Multi-Stage	$14.90 - $16.28	$15.57
Blended Fair Value	$56.86
Current Price	$9.95
Upside	471.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.05%	11.23%	1.03	1.04	1.12	1.06	0.76	0.93	0.55	0.54	0.45	0.61
YoY Growth	-	-	-1.26%	-6.94%	5.70%	38.72%	-17.83%	69.22%	1.45%	19.00%	-25.43%	71.90%
Dividend Yield	-	-	9.15%	10.64%	12.82%	10.98%	7.19%	10.67%	5.03%	6.43%	5.23%	6.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,241.32
(-) Cash Dividends Paid (M)	951.39
(=) Cash Retained (M)	289.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	248.26	155.17	93.10
Cash Retained (M)	289.93	289.93	289.93
(-) Cash Required (M)	-248.26	-155.17	-93.10
(=) Excess Retained (M)	41.66	134.76	196.83
(/) Shares Outstanding (M)	2,357.01	2,357.01	2,357.01
(=) Excess Retained per Share	0.02	0.06	0.08
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.02	0.06	0.08
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36.50	$98.15	$104.74
Upside / Downside	266.86%	886.48%	952.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,241.32	1,322.01	1,407.94	1,499.45	1,596.92	1,700.72	1,751.74
Payout Ratio	76.64%	79.31%	81.99%	84.66%	87.33%	90.00%	92.50%
Projected Dividends (M)	951.39	1,048.55	1,154.31	1,269.40	1,394.57	1,530.65	1,620.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	973.32	982.55	991.77
Year 2 PV (M)	994.62	1,013.56	1,032.69
Year 3 PV (M)	1,015.31	1,044.45	1,074.15
Year 4 PV (M)	1,035.39	1,075.21	1,116.17
Year 5 PV (M)	1,054.89	1,105.84	1,158.74
PV of Terminal Value (M)	30,037.86	31,488.69	32,995.06
Equity Value (M)	35,111.38	36,710.31	38,368.58
Shares Outstanding (M)	2,357.01	2,357.01	2,357.01
Fair Value	$14.90	$15.57	$16.28
Upside / Downside	49.71%	56.53%	63.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 71 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603556.SS	Hexing Electrical Co.,Ltd.	2.03%	$0.74	37.74%
CUERVO.MX	Becle, S.A.B. de C.V.	2.03%	$0.42	16.99%
MDIA3.SA	M. Dias Branco S.A. Indústria e Comércio de Alimentos	2.03%	$0.48	24.23%
TRH1V.HE	Trainers' House Oyj	2.03%	$0.05	41.72%
000065.SZ	Norinco International Cooperation Ltd.	2.02%	$0.25	34.80%
001206.SZ	Tianjin Yiyi Hygiene Products Co.,Ltd	2.02%	$0.60	50.08%
0QND.L	Bachem Holding AG	2.02%	$1.21	36.62%
300705.SZ	Hunan Jiudian Pharmaceutical Co., Ltd.	2.02%	$0.30	33.69%
3711.TW	ASE Technology Holding Co., Ltd.	2.02%	$5.21	65.40%
600497.SS	Yunnan Chihong Zinc & Germanium Co., Ltd.	2.02%	$0.15	65.03%
BMEB3.SA	Banco Mercantil do Brasil S.A.	2.02%	$1.25	23.03%
COGN3.SA	Cogna Educação S.A.	2.02%	$0.06	9.04%
CZG.PR	Colt CZ Group SE	2.02%	$15.00	50.93%
PINFRA.MX	Promotora y Operadora de Infraestructura, S. A. B. de C. V.	2.02%	$5.33	12.11%
002138.SZ	Shenzhen Sunlord Electronics Co.,Ltd.	2.01%	$0.72	56.61%
012630.KS	HDC HOLDINGS CO.,Ltd	2.01%	$351.07	6.96%
0303.HK	Vtech Holdings Limited	2.01%	$1.24	97.00%
300519.SZ	Zhejiang Xinguang Pharmaceutical Co., Ltd.	2.01%	$0.30	82.84%
6096.T	RareJob Inc.	2.01%	$6.40	30.88%
AKRN.ME	PJSC Acron	2.01%	$363.01	28.13%
CGY.TO	Calian Group Ltd.	2.01%	$1.13	63.09%
FORUS.SN	Forus S.A.	2.01%	$46.85	42.68%
INDU-A.ST	AB Industrivärden (publ)	2.01%	$8.25	25.83%
002773.SZ	Chengdu Kanghong Pharmaceutical Group Co., Ltd	2.00%	$0.60	44.20%
004080.KS	Shinhung Co., Ltd	2.00%	$279.35	56.15%
600388.SS	Fujian Longking Co., Ltd.	2.00%	$0.33	42.78%
7199.T	Premium Group Co., Ltd.	2.00%	$38.80	33.41%
EVANS.BO	Evans Electric Ltd.	2.00%	$2.50	14.08%
PFV.DE	Pfeiffer Vacuum Technology AG	2.00%	$3.16	99.27%
002996.SZ	Chongqing Shunbo Aluminum Co.,Ltd.	1.99%	$0.15	68.38%
0285.HK	BYD Electronic (International) Company Limited	1.99%	$0.70	22.65%
1948.HK	Uju Holding Limited	1.99%	$0.08	23.66%
301119.SZ	Hangzhou Zhengqiang Corporation Limited	1.99%	$1.05	94.30%
3391.T	Tsuruha Holdings Inc.	1.99%	$57.38	49.48%
3545.TW	FocalTech Systems Co., Ltd.	1.99%	$1.02	36.23%
601579.SS	Kuaijishan Shaoxing Rice Wine Co., Ltd.	1.99%	$0.40	94.73%
603025.SS	Beijing Dahao Technology Corp.,Ltd	1.99%	$0.36	57.13%
603313.SS	Healthcare Co., Ltd.	1.99%	$0.18	60.06%
000554.SZ	SINOPEC Shandong Taishan Pectroleum CO.,LTD.	1.98%	$0.13	38.84%
000997.SZ	Newland Digital Technology Co.,Ltd.	1.98%	$0.56	50.65%
1381.HK	Canvest Environmental Protection Group Company Limited	1.98%	$0.10	12.54%
300795.SZ	Zhejiang Meorient Commerce Exhibition Inc.	1.98%	$0.27	65.37%
600482.SS	China Shipbuilding Industry Group Power Co., Ltd.	1.98%	$0.41	49.72%
6005.T	Miura Co., Ltd.	1.98%	$60.26	27.67%
603197.SS	Shanghai Baolong Automotive Corporation	1.98%	$0.73	61.39%
605058.SS	Changzhou Aohong Electronics Co., Ltd.	1.98%	$0.60	58.36%
BLA-R.BK	Bangkok Life Assurance Public Company Limited	1.98%	$0.40	13.92%
LAS-A.TO	Lassonde Industries Inc.	1.98%	$4.30	23.88%
NREST.ST	Nordrest Holding AB (publ)	1.98%	$4.90	45.35%
SGER.JK	PT Sumber Global Energy Tbk	1.98%	$8.27	46.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shenzhen Expressway Corporation Limited (600548.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener