DDM Analysis: 600348.SS

Valuation Snapshot

Stable Growth	$14.52 - $83.54	$27.16
Multi-Stage	$12.64 - $13.86	$13.24
Blended Fair Value	$20.20
Current Price	$7.37
Upside	174.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.54%	18.41%	0.92	0.80	0.34	0.50	0.42	0.19	0.32	0.19	0.14	0.11
YoY Growth	-	-	15.39%	138.83%	-33.13%	19.22%	123.99%	-40.82%	65.47%	35.70%	33.69%	-38.04%
Dividend Yield	-	-	13.72%	8.67%	3.64%	6.23%	12.49%	6.12%	7.62%	3.99%	3.09%	2.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,529.94
(-) Cash Dividends Paid (M)	549.00
(=) Cash Retained (M)	980.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	305.99	191.24	114.75
Cash Retained (M)	980.94	980.94	980.94
(-) Cash Required (M)	-305.99	-191.24	-114.75
(=) Excess Retained (M)	674.95	789.70	866.19
(/) Shares Outstanding (M)	3,583.47	3,583.47	3,583.47
(=) Excess Retained per Share	0.19	0.22	0.24
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.19	0.22	0.24
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$14.52	$27.16	$83.54
Upside / Downside	96.99%	268.48%	1,033.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,529.94	1,602.86	1,679.26	1,759.30	1,843.16	1,931.01	1,988.94
Payout Ratio	35.88%	46.71%	57.53%	68.35%	79.18%	90.00%	92.50%
Projected Dividends (M)	549.00	748.65	966.08	1,202.54	1,459.35	1,737.91	1,839.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	698.17	704.89	711.62
Year 2 PV (M)	840.18	856.45	872.88
Year 3 PV (M)	975.30	1,003.77	1,032.79
Year 4 PV (M)	1,103.77	1,146.93	1,191.35
Year 5 PV (M)	1,225.81	1,286.03	1,348.58
PV of Terminal Value (M)	40,456.38	42,443.71	44,508.39
Equity Value (M)	45,299.61	47,441.79	49,665.63
Shares Outstanding (M)	3,583.47	3,583.47	3,583.47
Fair Value	$12.64	$13.24	$13.86
Upside / Downside	71.52%	79.63%	88.05%

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

Ticker

Industry

Sector

Shan Xi Huayang Group New Energy Co.,Ltd. (600348.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener