DDM Analysis: 600720.SS

Valuation Snapshot

Stable Growth	$32.93 - $134.50	$85.91
Multi-Stage	$15.79 - $17.30	$16.53
Blended Fair Value	$51.22
Current Price	$7.53
Upside	580.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.32%	7.66%	0.36	0.88	0.28	0.24	0.21	0.13	0.13	0.09	0.11	0.19
YoY Growth	-	-	-59.16%	209.55%	18.17%	15.52%	58.65%	2.99%	43.67%	-17.60%	-42.75%	9.42%
Dividend Yield	-	-	4.22%	8.65%	2.68%	2.24%	1.41%	1.00%	1.41%	0.86%	1.11%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,522.95
(-) Cash Dividends Paid (M)	52.11
(=) Cash Retained (M)	1,470.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	304.59	190.37	114.22
Cash Retained (M)	1,470.84	1,470.84	1,470.84
(-) Cash Required (M)	-304.59	-190.37	-114.22
(=) Excess Retained (M)	1,166.25	1,280.47	1,356.62
(/) Shares Outstanding (M)	2,251.92	2,251.92	2,251.92
(=) Excess Retained per Share	0.52	0.57	0.60
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.52	0.57	0.60
(=) Adjusted Dividend	0.54	0.59	0.63
WACC / Discount Rate	7.23%	7.23%	7.23%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32.93	$85.91	$134.50
Upside / Downside	337.25%	1,040.87%	1,686.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,522.95	1,621.94	1,727.37	1,839.65	1,959.22	2,086.57	2,149.17
Payout Ratio	3.42%	20.74%	38.05%	55.37%	72.68%	90.00%	92.50%
Projected Dividends (M)	52.11	336.35	657.32	1,018.59	1,424.05	1,877.91	1,987.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.23%	7.23%	7.23%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	310.72	313.66	316.61
Year 2 PV (M)	560.94	571.63	582.41
Year 3 PV (M)	803.00	826.05	849.54
Year 4 PV (M)	1,037.08	1,076.96	1,117.99
Year 5 PV (M)	1,263.39	1,324.41	1,387.76
PV of Terminal Value (M)	31,590.94	33,116.79	34,701.05
Equity Value (M)	35,566.06	37,229.50	38,955.35
Shares Outstanding (M)	2,251.92	2,251.92	2,251.92
Fair Value	$15.79	$16.53	$17.30
Upside / Downside	109.74%	119.55%	129.73%

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

CCCC Design & Consulting Group Co., Ltd. (600720.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener