DDM Analysis: 600598.SS

Valuation Snapshot

Stable Growth	$9.28 - $17.45	$12.60
Multi-Stage	$16.09 - $17.64	$16.85
Blended Fair Value	$14.73
Current Price	$14.37
Upside	2.47%
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	1.90%	38.00%	0.44	0.42	0.40	0.40	0.38	0.40	0.27	0.34	0.29	0.39
YoY Growth	-	-	4.57%	5.00%	-0.04%	5.30%	-4.96%	48.10%	-20.60%	15.25%	-24.88%	2,140.25%
Dividend Yield	-	-	3.17%	3.39%	2.98%	2.64%	2.43%	2.32%	2.68%	3.07%	2.62%	3.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,096.57
(-) Cash Dividends Paid (M)	978.24
(=) Cash Retained (M)	118.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	219.31	137.07	82.24
Cash Retained (M)	118.34	118.34	118.34
(-) Cash Required (M)	-219.31	-137.07	-82.24
(=) Excess Retained (M)	-100.98	-18.73	36.10
(/) Shares Outstanding (M)	1,777.68	1,777.68	1,777.68
(=) Excess Retained per Share	-0.06	-0.01	0.02
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	-0.06	-0.01	0.02
(=) Adjusted Dividend	0.49	0.54	0.57
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.94%	1.94%	2.94%
Fair Value	$9.28	$12.60	$17.45
Upside / Downside	-35.40%	-12.29%	21.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,096.57	1,117.88	1,139.59	1,161.73	1,184.29	1,207.30	1,243.52
Payout Ratio	89.21%	89.37%	89.52%	89.68%	89.84%	90.00%	92.50%
Projected Dividends (M)	978.24	999.01	1,020.22	1,041.88	1,063.99	1,086.57	1,150.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.94%	1.94%	2.94%
Year 1 PV (M)	930.51	939.73	948.95
Year 2 PV (M)	885.11	902.73	920.53
Year 3 PV (M)	841.92	867.19	892.96
Year 4 PV (M)	800.84	833.05	866.22
Year 5 PV (M)	761.76	800.24	840.27
PV of Terminal Value (M)	24,375.51	25,607.06	26,887.90
Equity Value (M)	28,595.64	29,950.00	31,356.83
Shares Outstanding (M)	1,777.68	1,777.68	1,777.68
Fair Value	$16.09	$16.85	$17.64
Upside / Downside	11.94%	17.24%	22.75%

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

Heilongjiang Agriculture Company Limited (600598.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener