DDM Analysis: 600900.SS

Valuation Snapshot

Stable Growth	$135.02 - $265.47	$248.78
Multi-Stage	$41.17 - $45.07	$43.08
Blended Fair Value	$145.93
Current Price	$27.25
Upside	435.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.07%	14.57%	1.29	1.41	1.35	0.82	0.78	0.76	0.77	0.80	0.62	0.82
YoY Growth	-	-	-8.84%	4.99%	64.77%	4.16%	2.91%	-1.61%	-3.30%	28.14%	-23.97%	148.69%
Dividend Yield	-	-	4.63%	5.71%	6.33%	3.71%	3.66%	4.41%	4.58%	4.99%	4.70%	6.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,664.12
(-) Cash Dividends Paid (M)	12,409.81
(=) Cash Retained (M)	20,254.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,532.82	4,083.02	2,449.81
Cash Retained (M)	20,254.32	20,254.32	20,254.32
(-) Cash Required (M)	-6,532.82	-4,083.02	-2,449.81
(=) Excess Retained (M)	13,721.49	16,171.30	17,804.51
(/) Shares Outstanding (M)	24,470.26	24,470.26	24,470.26
(=) Excess Retained per Share	0.56	0.66	0.73
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.56	0.66	0.73
(=) Adjusted Dividend	1.07	1.17	1.23
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$135.02	$248.78	$265.47
Upside / Downside	395.47%	812.96%	874.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,664.12	34,787.29	37,048.47	39,456.62	42,021.30	44,752.68	46,095.26
Payout Ratio	37.99%	48.39%	58.80%	69.20%	79.60%	90.00%	92.50%
Projected Dividends (M)	12,409.81	16,834.87	21,782.76	27,302.74	33,448.29	40,277.41	42,638.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,683.34	15,832.00	15,980.66
Year 2 PV (M)	18,904.74	19,264.82	19,628.30
Year 3 PV (M)	22,074.61	22,708.30	23,353.99
Year 4 PV (M)	25,193.57	26,162.45	27,159.00
Year 5 PV (M)	28,262.22	29,627.30	31,044.62
PV of Terminal Value (M)	897,266.15	940,604.44	985,601.38
Equity Value (M)	1,007,384.64	1,054,199.30	1,102,767.95
Shares Outstanding (M)	24,470.26	24,470.26	24,470.26
Fair Value	$41.17	$43.08	$45.07
Upside / Downside	51.07%	58.09%	65.38%

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

Ticker

Industry

Sector

China Yangtze Power Co., Ltd. (600900.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener