DDM Analysis: 600681.SS

Valuation Snapshot

Stable Growth	$2.89 - $4.82	$3.74
Multi-Stage	$7.29 - $8.01	$7.64
Blended Fair Value	$5.69
Current Price	$3.81
Upside	49.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.45%	9.23%	0.28	0.36	0.46	0.57	0.49	0.43	0.36	0.01	0.00	0.18
YoY Growth	-	-	-22.90%	-21.61%	-20.13%	17.85%	13.05%	19.18%	2,516.90%	217.14%	-97.53%	53.63%
Dividend Yield	-	-	8.30%	9.57%	10.55%	11.13%	8.52%	8.00%	3.78%	0.16%	0.04%	2.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	335.93
(-) Cash Dividends Paid (M)	320.27
(=) Cash Retained (M)	15.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	67.19	41.99	25.19
Cash Retained (M)	15.66	15.66	15.66
(-) Cash Required (M)	-67.19	-41.99	-25.19
(=) Excess Retained (M)	-51.53	-26.34	-9.54
(/) Shares Outstanding (M)	1,340.89	1,340.89	1,340.89
(=) Excess Retained per Share	-0.04	-0.02	-0.01
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	-0.04	-0.02	-0.01
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	5.69%	5.69%	5.69%
Growth Rate	-1.16%	-0.16%	0.84%
Fair Value	$2.89	$3.74	$4.82
Upside / Downside	-24.10%	-1.81%	26.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	335.93	335.40	334.87	334.34	333.82	333.29	343.29
Payout Ratio	95.34%	94.27%	93.20%	92.14%	91.07%	90.00%	92.50%
Projected Dividends (M)	320.27	316.19	312.11	308.05	304.00	299.96	317.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.69%	5.69%	5.69%
Growth Rate	-1.16%	-0.16%	0.84%
Year 1 PV (M)	296.16	299.16	302.15
Year 2 PV (M)	273.83	279.40	285.02
Year 3 PV (M)	253.15	260.91	268.82
Year 4 PV (M)	233.99	243.61	253.52
Year 5 PV (M)	216.26	227.43	239.04
PV of Terminal Value (M)	8,501.49	8,940.33	9,397.11
Equity Value (M)	9,774.88	10,250.83	10,745.67
Shares Outstanding (M)	1,340.89	1,340.89	1,340.89
Fair Value	$7.29	$7.64	$8.01
Upside / Downside	91.33%	100.65%	110.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 88 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6516.T	Sanyo Denki Co., Ltd.	1.33%	$55.65	26.20%
688100.SS	Willfar Information Technology Co., Ltd.	1.33%	$0.52	37.34%
688289.SS	Sansure Biotech Inc.	1.33%	$0.25	66.12%
EPRO-B.ST	Electrolux Professional AB (publ)	1.33%	$0.85	36.36%
002768.SZ	Qingdao Gon Technology Co., Ltd.	1.32%	$0.70	22.17%
002879.SZ	Chang Lan Electric Technology Co.,Ltd.	1.32%	$0.25	73.81%
300286.SZ	Acrel Co.,Ltd.	1.32%	$0.30	36.95%
300684.SZ	Jones Tech PLC	1.32%	$0.65	60.38%
300976.SZ	Dongguan Tarry Electronics Co.,Ltd	1.32%	$0.79	35.98%
600489.SS	Zhongjin Gold Corp.,Ltd	1.32%	$0.31	33.93%
600686.SS	Xiamen King Long Motor Group Co., Ltd.	1.32%	$0.23	51.04%
603829.SS	Jiangsu Luokai Mechanical &Electrical Co., Ltd .	1.32%	$0.29	41.39%
6055.HK	China Tobacco International (HK) Company Limited	1.32%	$0.47	19.10%
6449.TW	Apaq Technology Co., Ltd.	1.32%	$2.29	39.61%
688093.SS	Suzhou Shihua New Material Technology Co., Ltd.	1.32%	$0.49	33.88%
ASPO.HE	Aspo Oyj	1.32%	$0.09	14.38%
NA9.DE	Nagarro SE	1.32%	$1.00	25.87%
002353.SZ	Yantai Jereh Oilfield Services Group Co., Ltd.	1.31%	$0.93	33.49%
002859.SZ	Zhejiang Jiemei Electronic And Technology Co., Ltd.	1.31%	$0.36	77.54%
002961.SZ	Ruida Futures Co., Ltd.	1.31%	$0.35	33.25%
003850.KS	Boryung Corporation	1.31%	$122.56	26.40%
158430.KQ	ATON Inc.	1.31%	$84.54	20.61%
601898.SS	China Coal Energy Company Limited	1.31%	$0.16	16.91%
605018.SS	Changhua Holding Group Co., Ltd.	1.31%	$0.15	83.12%
6191.T	AirTrip Corp.	1.31%	$9.93	12.12%
9902.T	NICHIDEN Corporation	1.31%	$33.40	19.49%
NRCA.JK	PT Nusa Raya Cipta Tbk	1.31%	$21.84	34.93%
000370.KS	Hanwha General Insurance Co., Ltd.	1.30%	$71.58	4.70%
000559.SZ	Wanxiang Qianchao Co.,Ltd.	1.30%	$0.22	74.64%
1530.HK	3SBio Inc.	1.30%	$0.32	19.42%
2982.T	A.D.Works Group Co.,Ltd.	1.30%	$5.48	11.64%
300088.SZ	Wuhu Token Sciences Co., Ltd.	1.30%	$0.08	55.80%
300677.SZ	Intco Medical Technology Co., Ltd.	1.30%	$0.51	18.70%
600737.SS	Cofco Sugar Holding CO.,LTD.	1.30%	$0.22	35.03%
603387.SS	Getein Biotech, Inc	1.30%	$0.11	26.34%
603444.SS	G-bits Network Technology (Xiamen) Co., Ltd.	1.30%	$5.50	26.28%
603617.SS	Junhe Pumps Holding Co., Ltd	1.30%	$0.10	79.26%
603915.SS	Jiangsu Guomao Reducer Co., Ltd.	1.30%	$0.24	58.27%
605580.SS	Hengsheng Energy Co., Ltd	1.30%	$0.29	67.76%
688550.SS	Xi'an Manareco New Materials Co.,Ltd	1.30%	$0.59	29.38%
9302.T	MITSUI-SOKO HOLDINGS Co., Ltd.	1.30%	$48.64	37.22%
9519.SR	Banan Real Estate Company	1.30%	$0.09	32.44%
ASAI3.SA	Sendas Distribuidora S.A.	1.30%	$0.09	13.94%
BBLD.JK	PT Buana Finance Tbk	1.30%	$12.00	39.59%
S58.SI	SATS Ltd.	1.30%	$0.05	28.81%
000927.SZ	China Railway Materials Company Limited	1.29%	$0.03	42.86%
001229.SZ	Guangdong AVCiT Technology Holding Co., Ltd.	1.29%	$0.56	82.58%
001283.SZ	Shenzhen Highpower Technology Co., Ltd.	1.29%	$0.90	39.06%
0R43.L	NP3 Fastigheter AB (publ)	1.29%	$3.31	17.30%
192820.KS	Cosmax, Inc.	1.29%	$2,299.12	52.32%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Bestsun Energy Co., Ltd. (600681.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener