DDM Analysis: 600580.SS

Valuation Snapshot

Stable Growth	$33.69 - $130.27	$95.39
Multi-Stage	$62.35 - $68.69	$65.45
Blended Fair Value	$80.42
Current Price	$48.42
Upside	66.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.37%	2.99%	0.27	0.31	0.33	0.32	0.34	0.30	0.27	0.22	0.22	0.05
YoY Growth	-	-	-15.61%	-3.76%	3.09%	-6.95%	13.84%	8.87%	26.59%	0.42%	361.96%	-76.33%
Dividend Yield	-	-	1.20%	2.31%	3.11%	2.90%	3.76%	3.48%	3.42%	2.97%	3.09%	0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	973.19
(-) Cash Dividends Paid (M)	367.22
(=) Cash Retained (M)	605.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	194.64	121.65	72.99
Cash Retained (M)	605.97	605.97	605.97
(-) Cash Required (M)	-194.64	-121.65	-72.99
(=) Excess Retained (M)	411.34	484.33	532.98
(/) Shares Outstanding (M)	1,423.29	1,423.29	1,423.29
(=) Excess Retained per Share	0.29	0.34	0.37
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.29	0.34	0.37
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	2.63%	2.63%	2.63%
Growth Rate	0.99%	1.99%	2.99%
Fair Value	$33.69	$95.39	$130.27
Upside / Downside	-30.42%	97.01%	169.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	973.19	992.52	1,012.23	1,032.33	1,052.83	1,073.74	1,105.95
Payout Ratio	37.73%	48.19%	58.64%	69.09%	79.55%	90.00%	92.50%
Projected Dividends (M)	367.22	478.26	593.57	713.27	837.49	966.36	1,023.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.63%	2.63%	2.63%
Growth Rate	0.99%	1.99%	2.99%
Year 1 PV (M)	461.46	466.03	470.60
Year 2 PV (M)	552.59	563.59	574.70
Year 3 PV (M)	640.70	659.92	679.52
Year 4 PV (M)	725.84	755.02	785.07
Year 5 PV (M)	808.11	848.92	891.36
PV of Terminal Value (M)	85,546.97	89,867.29	94,360.41
Equity Value (M)	88,735.67	93,160.76	97,761.66
Shares Outstanding (M)	1,423.29	1,423.29	1,423.29
Fair Value	$62.35	$65.45	$68.69
Upside / Downside	28.76%	35.18%	41.86%

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

Mode

Ticker

Industry

Sector

Wolong Electric Group Co.,Ltd. (600580.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener