DDM Analysis: 600000.SS

Valuation Snapshot

Stable Growth	$19.50 - $33.98	$25.69
Multi-Stage	$25.56 - $28.00	$26.76
Blended Fair Value	$26.22
Current Price	$11.90
Upside	120.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.30%	16.65%	1.74	1.26	1.71	1.74	1.60	1.28	1.03	0.18	0.36	0.46
YoY Growth	-	-	37.65%	-26.06%	-1.71%	8.45%	25.11%	24.58%	461.41%	-48.94%	-21.14%	22.01%
Dividend Yield	-	-	16.68%	17.48%	23.77%	21.73%	14.59%	12.63%	8.99%	1.57%	2.91%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,853.00
(-) Cash Dividends Paid (M)	23,091.00
(=) Cash Retained (M)	25,762.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,770.60	6,106.63	3,663.98
Cash Retained (M)	25,762.00	25,762.00	25,762.00
(-) Cash Required (M)	-9,770.60	-6,106.63	-3,663.98
(=) Excess Retained (M)	15,991.40	19,655.38	22,098.03
(/) Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
(=) Excess Retained per Share	0.48	0.60	0.67
LTM Dividend per Share	0.70	0.70	0.70
(+) Excess Retained per Share	0.48	0.60	0.67
(=) Adjusted Dividend	1.18	1.29	1.37
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	1.80%	2.80%	3.80%
Fair Value	$19.50	$25.69	$33.98
Upside / Downside	63.83%	115.87%	185.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,853.00	50,219.26	51,623.73	53,067.47	54,551.60	56,077.22	57,759.54
Payout Ratio	47.27%	55.81%	64.36%	72.91%	81.45%	90.00%	92.50%
Projected Dividends (M)	23,091.00	28,028.89	33,224.91	38,689.64	44,434.05	50,469.50	53,427.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	1.80%	2.80%	3.80%
Year 1 PV (M)	25,705.27	25,957.79	26,210.30
Year 2 PV (M)	27,944.50	28,496.23	29,053.34
Year 3 PV (M)	29,843.07	30,731.23	31,636.84
Year 4 PV (M)	31,432.65	32,686.08	33,976.64
Year 5 PV (M)	32,742.39	34,382.52	36,087.73
PV of Terminal Value (M)	696,189.40	731,062.96	767,320.24
Equity Value (M)	843,857.29	883,316.81	924,285.09
Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
Fair Value	$25.56	$26.76	$28.00
Upside / Downside	114.83%	124.87%	135.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shanghai Pudong Development Bank Co., Ltd. (600000.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener