DDM Analysis: 600004.SS

Valuation Snapshot

Stable Growth	$3.89 - $5.56	$4.71
Multi-Stage	$8.93 - $9.85	$9.38
Blended Fair Value	$7.05
Current Price	$9.48
Upside	-25.67%
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	-12.92%	-8.44%	0.08	0.01	0.02	0.04	0.13	0.15	0.21	0.23	0.16	0.14
YoY Growth	-	-	1,297.02%	-72.98%	-53.38%	-66.64%	-14.71%	-29.17%	-5.95%	43.30%	10.49%	-21.62%
Dividend Yield	-	-	0.83%	0.05%	0.13%	0.35%	0.96%	1.20%	1.41%	1.44%	1.43%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,353.72
(-) Cash Dividends Paid (M)	380.60
(=) Cash Retained (M)	973.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	270.74	169.21	101.53
Cash Retained (M)	973.12	973.12	973.12
(-) Cash Required (M)	-270.74	-169.21	-101.53
(=) Excess Retained (M)	702.37	803.90	871.59
(/) Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
(=) Excess Retained per Share	0.30	0.34	0.37
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.30	0.34	0.37
(=) Adjusted Dividend	0.46	0.51	0.53
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Fair Value	$3.89	$4.71	$5.56
Upside / Downside	-59.01%	-50.34%	-41.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,353.72	1,309.43	1,266.60	1,225.17	1,185.09	1,146.32	1,180.71
Payout Ratio	28.12%	40.49%	52.87%	65.25%	77.62%	90.00%	92.50%
Projected Dividends (M)	380.60	530.22	669.64	799.37	919.90	1,031.69	1,092.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-4.27%	-3.27%	-2.27%
Year 1 PV (M)	489.89	495.01	500.13
Year 2 PV (M)	571.66	583.66	595.79
Year 3 PV (M)	630.51	650.47	670.86
Year 4 PV (M)	670.39	698.85	728.20
Year 5 PV (M)	694.68	731.73	770.34
PV of Terminal Value (M)	17,882.29	18,836.01	19,830.01
Equity Value (M)	20,939.42	21,995.74	23,095.32
Shares Outstanding (M)	2,343.85	2,343.85	2,343.85
Fair Value	$8.93	$9.38	$9.85
Upside / Downside	-5.76%	-1.01%	3.94%

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

Guangzhou Baiyun International Airport Co., Ltd. (600004.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener