DDM Analysis: 600809.SS

Valuation Snapshot

Stable Growth	$1,121.53 - $2,004.83	$1,878.82
Multi-Stage	$315.76 - $345.84	$330.52
Blended Fair Value	$1,104.67
Current Price	$194.01
Upside	469.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.29%	33.24%	4.38	3.31	1.80	0.14	0.65	0.52	0.46	0.42	0.25	0.00
YoY Growth	-	-	32.66%	83.61%	1,159.96%	-77.93%	24.98%	12.70%	10.59%	66.21%	22,889.39%	-99.56%
Dividend Yield	-	-	2.05%	1.31%	0.66%	0.06%	0.27%	0.80%	1.06%	1.06%	1.19%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,297.42
(-) Cash Dividends Paid (M)	3,019.02
(=) Cash Retained (M)	9,278.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,459.48	1,537.18	922.31
Cash Retained (M)	9,278.40	9,278.40	9,278.40
(-) Cash Required (M)	-2,459.48	-1,537.18	-922.31
(=) Excess Retained (M)	6,818.91	7,741.22	8,356.09
(/) Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
(=) Excess Retained per Share	5.59	6.35	6.85
LTM Dividend per Share	2.47	2.47	2.47
(+) Excess Retained per Share	5.59	6.35	6.85
(=) Adjusted Dividend	8.06	8.82	9.32
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,121.53	$1,878.82	$2,004.83
Upside / Downside	478.08%	868.41%	933.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,297.42	13,096.75	13,948.04	14,854.66	15,820.22	16,848.53	17,353.99
Payout Ratio	24.55%	37.64%	50.73%	63.82%	76.91%	90.00%	92.50%
Projected Dividends (M)	3,019.02	4,929.62	7,075.84	9,480.25	12,167.33	15,163.68	16,052.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,595.71	4,639.27	4,682.83
Year 2 PV (M)	6,149.72	6,266.86	6,385.10
Year 3 PV (M)	7,681.32	7,901.82	8,126.50
Year 4 PV (M)	9,190.73	9,544.18	9,907.73
Year 5 PV (M)	10,678.20	11,193.96	11,729.46
PV of Terminal Value (M)	346,896.60	363,651.84	381,048.33
Equity Value (M)	385,192.27	403,197.92	421,879.95
Shares Outstanding (M)	1,219.88	1,219.88	1,219.88
Fair Value	$315.76	$330.52	$345.84
Upside / Downside	62.76%	70.36%	78.26%

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

Shanxi Xinghuacun Fen Wine Factory Co.,Ltd. (600809.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener