DDM Analysis: 600019.SS

Valuation Snapshot

Stable Growth	$5.47 - $9.38	$7.16
Multi-Stage	$10.30 - $11.33	$10.80
Blended Fair Value	$8.98
Current Price	$7.07
Upside	27.04%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.84%	9.50%	0.37	0.27	0.51	0.78	0.34	0.62	0.62	0.38	0.24	0.20
YoY Growth	-	-	34.29%	-46.58%	-33.75%	131.27%	-45.78%	0.24%	64.54%	56.26%	17.39%	37.46%
Dividend Yield	-	-	5.12%	4.14%	8.24%	11.49%	4.15%	12.70%	8.19%	4.40%	3.69%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,439.23
(-) Cash Dividends Paid (M)	2,758.76
(=) Cash Retained (M)	6,680.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,887.85	1,179.90	707.94
Cash Retained (M)	6,680.48	6,680.48	6,680.48
(-) Cash Required (M)	-1,887.85	-1,179.90	-707.94
(=) Excess Retained (M)	4,792.63	5,500.57	5,972.53
(/) Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
(=) Excess Retained per Share	0.22	0.25	0.28
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.22	0.25	0.28
(=) Adjusted Dividend	0.35	0.38	0.40
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$5.47	$7.16	$9.38
Upside / Downside	-22.64%	1.29%	32.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,439.23	9,529.12	9,619.86	9,711.46	9,803.94	9,897.30	10,194.22
Payout Ratio	29.23%	41.38%	53.54%	65.69%	77.85%	90.00%	92.50%
Projected Dividends (M)	2,758.76	3,943.26	5,150.08	6,379.52	7,631.91	8,907.57	9,429.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	3,671.12	3,707.85	3,744.58
Year 2 PV (M)	4,463.76	4,553.52	4,644.18
Year 3 PV (M)	5,147.76	5,303.81	5,462.99
Year 4 PV (M)	5,733.33	5,966.23	6,206.17
Year 5 PV (M)	6,229.83	6,547.77	6,878.56
PV of Terminal Value (M)	196,926.96	206,977.10	217,433.46
Equity Value (M)	222,172.75	233,056.30	244,369.94
Shares Outstanding (M)	21,574.73	21,574.73	21,574.73
Fair Value	$10.30	$10.80	$11.33
Upside / Downside	45.66%	52.79%	60.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Baoshan Iron & Steel Co., Ltd. (600019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener