DDM Analysis: 600535.SS

Valuation Snapshot

Stable Growth	$4.47 - $6.30	$5.38
Multi-Stage	$12.83 - $14.15	$13.47
Blended Fair Value	$9.43
Current Price	$15.80
Upside	-40.34%
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	18.17%	5.61%	0.70	0.38	0.37	0.41	0.54	0.30	0.58	0.62	0.41	0.43
YoY Growth	-	-	85.09%	1.67%	-9.26%	-23.62%	76.69%	-47.41%	-7.50%	50.90%	-3.04%	5.21%
Dividend Yield	-	-	4.62%	2.31%	2.46%	2.67%	3.98%	2.19%	2.41%	1.92%	1.44%	1.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,097.76
(-) Cash Dividends Paid (M)	827.30
(=) Cash Retained (M)	270.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	219.55	137.22	82.33
Cash Retained (M)	270.46	270.46	270.46
(-) Cash Required (M)	-219.55	-137.22	-82.33
(=) Excess Retained (M)	50.91	133.24	188.13
(/) Shares Outstanding (M)	1,493.74	1,493.74	1,493.74
(=) Excess Retained per Share	0.03	0.09	0.13
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	0.03	0.09	0.13
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-5.84%	-4.84%	-3.84%
Fair Value	$4.47	$5.38	$6.30
Upside / Downside	-71.70%	-65.97%	-60.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,097.76	1,044.57	993.96	945.81	899.98	856.38	882.07
Payout Ratio	75.36%	78.29%	81.22%	84.14%	87.07%	90.00%	92.50%
Projected Dividends (M)	827.30	817.79	807.27	795.85	783.64	770.74	815.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-5.84%	-4.84%	-3.84%
Year 1 PV (M)	759.57	767.63	775.70
Year 2 PV (M)	696.40	711.28	726.30
Year 3 PV (M)	637.67	658.20	679.17
Year 4 PV (M)	583.18	608.35	634.33
Year 5 PV (M)	532.74	561.64	591.77
PV of Terminal Value (M)	15,955.27	16,820.75	17,723.38
Equity Value (M)	19,164.82	20,127.84	21,130.66
Shares Outstanding (M)	1,493.74	1,493.74	1,493.74
Fair Value	$12.83	$13.47	$14.15
Upside / Downside	-18.80%	-14.72%	-10.47%

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

Analysis Mode

Ticker

Industry

Sector

Tasly Pharmaceutical Group Co., Ltd (600535.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener