DDM Analysis: 600335.SS

Valuation Snapshot

Stable Growth	$1.31 - $1.77	$1.55
Multi-Stage	$3.65 - $4.04	$3.84
Blended Fair Value	$2.69
Current Price	$5.98
Upside	-54.94%
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	-25.94%	-16.90%	0.08	0.14	0.13	0.22	0.19	0.35	0.42	0.23	0.21	0.68
YoY Growth	-	-	-45.07%	9.90%	-40.75%	13.35%	-45.05%	-17.32%	79.09%	13.84%	-69.78%	38.43%
Dividend Yield	-	-	1.13%	1.77%	1.35%	2.55%	3.64%	6.74%	5.32%	2.07%	1.59%	6.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	446.81
(-) Cash Dividends Paid (M)	218.91
(=) Cash Retained (M)	227.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.36	55.85	33.51
Cash Retained (M)	227.90	227.90	227.90
(-) Cash Required (M)	-89.36	-55.85	-33.51
(=) Excess Retained (M)	138.54	172.05	194.39
(/) Shares Outstanding (M)	1,496.17	1,496.17	1,496.17
(=) Excess Retained per Share	0.09	0.11	0.13
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.09	0.11	0.13
(=) Adjusted Dividend	0.24	0.26	0.28
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-9.37%	-8.37%	-7.37%
Fair Value	$1.31	$1.55	$1.77
Upside / Downside	-78.04%	-74.15%	-70.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	446.81	409.42	375.16	343.77	315.00	288.64	297.30
Payout Ratio	48.99%	57.20%	65.40%	73.60%	81.80%	90.00%	92.50%
Projected Dividends (M)	218.91	234.17	245.34	253.01	257.67	259.78	275.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-9.37%	-8.37%	-7.37%
Year 1 PV (M)	216.22	218.61	220.99
Year 2 PV (M)	209.17	213.81	218.51
Year 3 PV (M)	199.17	205.84	212.65
Year 4 PV (M)	187.29	195.70	204.38
Year 5 PV (M)	174.35	184.18	194.46
PV of Terminal Value (M)	4,480.11	4,732.78	4,996.73
Equity Value (M)	5,466.31	5,750.92	6,047.71
Shares Outstanding (M)	1,496.17	1,496.17	1,496.17
Fair Value	$3.65	$3.84	$4.04
Upside / Downside	-38.90%	-35.72%	-32.41%

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%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Sinomach Automobile Co., Ltd. (600335.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener