DDM Analysis: 600000.SS

Valuation Snapshot

Stable Growth	$34.78 - $96.96	$53.99
Multi-Stage	$57.57 - $63.27	$60.37
Blended Fair Value	$57.18
Current Price	$11.90
Upside	380.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.30%	16.65%	1.74	1.26	1.71	1.74	1.60	1.28	1.03	0.18	0.36	0.46
YoY Growth	-	-	37.65%	-26.06%	-1.71%	8.45%	25.11%	24.58%	461.41%	-48.94%	-21.14%	22.01%
Dividend Yield	-	-	16.68%	17.48%	23.77%	21.73%	14.59%	12.63%	8.99%	1.57%	2.91%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,853.00
(-) Cash Dividends Paid (M)	23,091.00
(=) Cash Retained (M)	25,762.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,770.60	6,106.63	3,663.98
Cash Retained (M)	25,762.00	25,762.00	25,762.00
(-) Cash Required (M)	-9,770.60	-6,106.63	-3,663.98
(=) Excess Retained (M)	15,991.40	19,655.38	22,098.03
(/) Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
(=) Excess Retained per Share	0.48	0.60	0.67
LTM Dividend per Share	0.70	0.70	0.70
(+) Excess Retained per Share	0.48	0.60	0.67
(=) Adjusted Dividend	1.18	1.29	1.37
WACC / Discount Rate	5.26%	5.26%	5.26%
Growth Rate	1.80%	2.80%	3.80%
Fair Value	$34.78	$53.99	$96.96
Upside / Downside	192.26%	353.72%	714.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,853.00	50,219.26	51,623.73	53,067.47	54,551.60	56,077.22	57,759.54
Payout Ratio	47.27%	55.81%	64.36%	72.91%	81.45%	90.00%	92.50%
Projected Dividends (M)	23,091.00	28,028.89	33,224.91	38,689.64	44,434.05	50,469.50	53,427.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.26%	5.26%	5.26%
Growth Rate	1.80%	2.80%	3.80%
Year 1 PV (M)	26,368.66	26,627.69	26,886.73
Year 2 PV (M)	29,405.47	29,986.04	30,572.28
Year 3 PV (M)	32,213.75	33,172.46	34,150.01
Year 4 PV (M)	34,805.24	36,193.16	37,622.18
Year 5 PV (M)	37,191.17	39,054.15	40,991.06
PV of Terminal Value (M)	1,740,401.39	1,827,581.67	1,918,221.11
Equity Value (M)	1,900,385.68	1,992,615.18	2,088,443.37
Shares Outstanding (M)	33,009.13	33,009.13	33,009.13
Fair Value	$57.57	$60.37	$63.27
Upside / Downside	383.79%	407.27%	431.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shanghai Pudong Development Bank Co., Ltd. (600000.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener