DDM Analysis: 600015.SS

Valuation Snapshot

Stable Growth	$87.97 - $338.91	$250.07
Multi-Stage	$43.30 - $47.35	$45.28
Blended Fair Value	$147.68
Current Price	$6.58
Upside	2,144.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.63%	13.64%	0.99	0.96	0.88	0.80	0.68	0.54	0.44	0.31	0.30	0.31
YoY Growth	-	-	2.96%	9.10%	9.91%	18.03%	24.39%	22.98%	44.34%	2.56%	-4.17%	13.59%
Dividend Yield	-	-	12.60%	14.61%	16.33%	14.37%	10.51%	8.41%	5.24%	3.44%	3.18%	3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,147.00
(-) Cash Dividends Paid (M)	13,510.00
(=) Cash Retained (M)	13,637.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,429.40	3,393.38	2,036.03
Cash Retained (M)	13,637.00	13,637.00	13,637.00
(-) Cash Required (M)	-5,429.40	-3,393.38	-2,036.03
(=) Excess Retained (M)	8,207.60	10,243.63	11,600.98
(/) Shares Outstanding (M)	15,914.98	15,914.98	15,914.98
(=) Excess Retained per Share	0.52	0.64	0.73
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.52	0.64	0.73
(=) Adjusted Dividend	1.36	1.49	1.58
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.40%	6.40%	7.40%
Fair Value	$87.97	$250.07	$338.91
Upside / Downside	1,236.86%	3,700.41%	5,050.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,147.00	28,884.25	30,732.67	32,699.38	34,791.95	37,018.43	38,128.98
Payout Ratio	49.77%	57.81%	65.86%	73.91%	81.95%	90.00%	92.50%
Projected Dividends (M)	13,510.00	16,698.81	20,240.43	24,166.95	28,513.12	33,316.59	35,269.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.40%	6.40%	7.40%
Year 1 PV (M)	15,454.71	15,601.34	15,747.97
Year 2 PV (M)	17,336.86	17,667.39	18,001.05
Year 3 PV (M)	19,157.90	19,708.38	20,269.31
Year 4 PV (M)	20,919.25	21,724.52	22,552.83
Year 5 PV (M)	22,622.32	23,716.05	24,851.68
PV of Terminal Value (M)	593,592.04	622,290.64	652,088.66
Equity Value (M)	689,083.08	720,708.33	753,511.50
Shares Outstanding (M)	15,914.98	15,914.98	15,914.98
Fair Value	$43.30	$45.28	$47.35
Upside / Downside	558.02%	588.22%	619.54%

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

Hua Xia Bank Co., Limited (600015.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener