DDM Analysis: 600377.SS

Valuation Snapshot

Stable Growth	$19.65 - $45.97	$28.86
Multi-Stage	$26.22 - $28.81	$27.49
Blended Fair Value	$28.17
Current Price	$12.56
Upside	124.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.10%	1.94%	0.69	0.71	0.71	0.66	0.63	0.57	0.60	0.54	0.52	0.56
YoY Growth	-	-	-2.24%	0.12%	7.58%	3.59%	12.07%	-5.23%	10.27%	3.39%	-6.99%	-1.31%
Dividend Yield	-	-	4.53%	6.26%	8.46%	7.81%	6.37%	5.76%	5.97%	5.57%	5.61%	6.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,664.09
(-) Cash Dividends Paid (M)	689.31
(=) Cash Retained (M)	3,974.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	932.82	583.01	349.81
Cash Retained (M)	3,974.79	3,974.79	3,974.79
(-) Cash Required (M)	-932.82	-583.01	-349.81
(=) Excess Retained (M)	3,041.97	3,391.77	3,624.98
(/) Shares Outstanding (M)	4,813.87	4,813.87	4,813.87
(=) Excess Retained per Share	0.63	0.70	0.75
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.63	0.70	0.75
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	2.18%	3.18%	4.18%
Fair Value	$19.65	$28.86	$45.97
Upside / Downside	56.42%	129.76%	265.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,664.09	4,812.44	4,965.50	5,123.43	5,286.39	5,454.52	5,618.16
Payout Ratio	14.78%	29.82%	44.87%	59.91%	74.96%	90.00%	92.50%
Projected Dividends (M)	689.31	1,435.22	2,227.89	3,069.53	3,962.45	4,909.07	5,196.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	2.18%	3.18%	4.18%
Year 1 PV (M)	1,338.19	1,351.29	1,364.38
Year 2 PV (M)	1,936.82	1,974.92	2,013.38
Year 3 PV (M)	2,488.08	2,561.85	2,637.06
Year 4 PV (M)	2,994.71	3,113.67	3,236.15
Year 5 PV (M)	3,459.29	3,631.91	3,811.36
PV of Terminal Value (M)	114,018.55	119,708.10	125,622.54
Equity Value (M)	126,235.65	132,341.74	138,684.87
Shares Outstanding (M)	4,813.87	4,813.87	4,813.87
Fair Value	$26.22	$27.49	$28.81
Upside / Downside	108.78%	118.88%	129.37%

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

Jiangsu Expressway Company Limited (600377.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener