DDM Analysis: 600018.SS

Valuation Snapshot

Stable Growth	$9.93 - $19.33	$13.66
Multi-Stage	$14.75 - $16.21	$15.47
Blended Fair Value	$14.56
Current Price	$5.45
Upside	167.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.72%	5.61%	0.26	0.19	0.24	0.17	0.19	0.20	0.23	0.20	0.19	0.23
YoY Growth	-	-	34.92%	-21.38%	40.09%	-9.33%	-6.51%	-12.65%	18.30%	4.17%	-16.94%	53.23%
Dividend Yield	-	-	4.44%	3.53%	4.38%	3.17%	3.99%	4.56%	3.17%	2.80%	3.22%	4.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,416.30
(-) Cash Dividends Paid (M)	1,940.91
(=) Cash Retained (M)	12,475.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,883.26	1,802.04	1,081.22
Cash Retained (M)	12,475.39	12,475.39	12,475.39
(-) Cash Required (M)	-2,883.26	-1,802.04	-1,081.22
(=) Excess Retained (M)	9,592.13	10,673.35	11,394.17
(/) Shares Outstanding (M)	23,252.40	23,252.40	23,252.40
(=) Excess Retained per Share	0.41	0.46	0.49
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.41	0.46	0.49
(=) Adjusted Dividend	0.50	0.54	0.57
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.44%	2.44%	3.44%
Fair Value	$9.93	$13.66	$19.33
Upside / Downside	82.14%	150.63%	254.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,416.30	14,767.91	15,128.09	15,497.06	15,875.02	16,262.21	16,750.07
Payout Ratio	13.46%	28.77%	44.08%	59.39%	74.69%	90.00%	92.50%
Projected Dividends (M)	1,940.91	4,248.82	6,668.16	9,202.98	11,857.48	14,635.99	15,493.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.44%	2.44%	3.44%
Year 1 PV (M)	3,950.28	3,989.22	4,028.17
Year 2 PV (M)	5,764.01	5,878.22	5,993.54
Year 3 PV (M)	7,396.17	7,617.07	7,842.33
Year 4 PV (M)	8,859.93	9,214.50	9,579.61
Year 5 PV (M)	10,167.63	10,678.78	11,210.28
PV of Terminal Value (M)	306,874.34	322,301.58	338,343.13
Equity Value (M)	343,012.36	359,679.37	376,997.05
Shares Outstanding (M)	23,252.40	23,252.40	23,252.40
Fair Value	$14.75	$15.47	$16.21
Upside / Downside	170.67%	183.83%	197.49%

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

Shanghai International Port (Group) Co., Ltd. (600018.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener