DDM Analysis: 600803.SS

Valuation Snapshot

Stable Growth	$144.56 - $287.66	$269.58
Multi-Stage	$44.03 - $48.22	$46.09
Blended Fair Value	$157.83
Current Price	$17.98
Upside	777.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	73.72%	33.32%	1.31	0.74	0.29	0.18	0.08	0.08	0.20	0.19	0.13	0.12
YoY Growth	-	-	77.16%	160.06%	61.56%	112.54%	0.00%	-57.63%	1.19%	45.57%	13.83%	57.87%
Dividend Yield	-	-	6.71%	3.94%	1.37%	1.00%	0.47%	0.96%	1.60%	1.65%	0.99%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,427.88
(-) Cash Dividends Paid (M)	996.17
(=) Cash Retained (M)	3,431.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	885.58	553.49	332.09
Cash Retained (M)	3,431.71	3,431.71	3,431.71
(-) Cash Required (M)	-885.58	-553.49	-332.09
(=) Excess Retained (M)	2,546.13	2,878.23	3,099.62
(/) Shares Outstanding (M)	3,061.20	3,061.20	3,061.20
(=) Excess Retained per Share	0.83	0.94	1.01
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.83	0.94	1.01
(=) Adjusted Dividend	1.16	1.27	1.34
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$144.56	$269.58	$287.66
Upside / Downside	704.00%	1,399.35%	1,499.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,427.88	4,715.69	5,022.21	5,348.66	5,696.32	6,066.58	6,248.58
Payout Ratio	22.50%	36.00%	49.50%	63.00%	76.50%	90.00%	92.50%
Projected Dividends (M)	996.17	1,697.56	2,485.92	3,369.60	4,357.66	5,459.92	5,779.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,581.30	1,596.29	1,611.27
Year 2 PV (M)	2,157.07	2,198.15	2,239.63
Year 3 PV (M)	2,723.59	2,801.78	2,881.44
Year 4 PV (M)	3,280.99	3,407.16	3,536.95
Year 5 PV (M)	3,829.35	4,014.31	4,206.35
PV of Terminal Value (M)	121,207.78	127,062.17	133,140.61
Equity Value (M)	134,780.08	141,079.86	147,616.25
Shares Outstanding (M)	3,061.20	3,061.20	3,061.20
Fair Value	$44.03	$46.09	$48.22
Upside / Downside	144.87%	156.32%	168.20%

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

ENN Natural Gas Co., Ltd. (600803.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener