DDM Analysis: 600489.SS

Valuation Snapshot

Stable Growth	$74.52 - $180.49	$169.14
Multi-Stage	$26.32 - $28.81	$27.54
Blended Fair Value	$98.34
Current Price	$21.93
Upside	348.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.64%	33.72%	0.49	0.28	0.22	0.16	0.02	0.14	0.02	0.02	0.16	0.01
YoY Growth	-	-	73.85%	25.28%	39.84%	767.73%	-87.18%	575.16%	-14.29%	-84.68%	2,578.24%	-77.27%
Dividend Yield	-	-	3.45%	2.09%	2.12%	2.02%	0.22%	1.78%	0.24%	0.27%	1.38%	0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,421.67
(-) Cash Dividends Paid (M)	1,500.29
(=) Cash Retained (M)	2,921.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	884.33	552.71	331.63
Cash Retained (M)	2,921.38	2,921.38	2,921.38
(-) Cash Required (M)	-884.33	-552.71	-331.63
(=) Excess Retained (M)	2,037.05	2,368.68	2,589.76
(/) Shares Outstanding (M)	4,872.15	4,872.15	4,872.15
(=) Excess Retained per Share	0.42	0.49	0.53
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.42	0.49	0.53
(=) Adjusted Dividend	0.73	0.79	0.84
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$74.52	$169.14	$180.49
Upside / Downside	239.80%	671.29%	723.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,421.67	4,709.08	5,015.17	5,341.16	5,688.33	6,058.07	6,239.82
Payout Ratio	33.93%	45.14%	56.36%	67.57%	78.79%	90.00%	92.50%
Projected Dividends (M)	1,500.29	2,125.88	2,826.46	3,609.13	4,481.61	5,452.27	5,771.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,976.87	1,995.61	2,014.35
Year 2 PV (M)	2,444.12	2,490.67	2,537.66
Year 3 PV (M)	2,902.16	2,985.47	3,070.36
Year 4 PV (M)	3,351.14	3,480.01	3,612.57
Year 5 PV (M)	3,791.18	3,974.30	4,164.42
PV of Terminal Value (M)	113,761.77	119,256.50	124,961.54
Equity Value (M)	128,227.24	134,182.57	140,360.90
Shares Outstanding (M)	4,872.15	4,872.15	4,872.15
Fair Value	$26.32	$27.54	$28.81
Upside / Downside	20.01%	25.58%	31.37%

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

Zhongjin Gold Corp.,Ltd (600489.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener