DDM Analysis: 601918.SS

Valuation Snapshot

Stable Growth	$42.47 - $155.77	$131.23
Multi-Stage	$24.09 - $26.41	$25.23
Blended Fair Value	$78.23
Current Price	$6.23
Upside	1,155.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.23%	0.58%	0.33	0.29	0.28	0.30	0.35	0.35	0.36	0.38	0.39	0.34
YoY Growth	-	-	15.14%	5.19%	-9.43%	-12.42%	-2.14%	-2.37%	-4.30%	-3.05%	13.52%	9.55%
Dividend Yield	-	-	4.87%	3.38%	6.67%	5.20%	10.81%	13.04%	10.26%	11.86%	7.80%	5.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,045.20
(-) Cash Dividends Paid (M)	383.88
(=) Cash Retained (M)	1,661.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	409.04	255.65	153.39
Cash Retained (M)	1,661.31	1,661.31	1,661.31
(-) Cash Required (M)	-409.04	-255.65	-153.39
(=) Excess Retained (M)	1,252.27	1,405.66	1,507.92
(/) Shares Outstanding (M)	2,590.54	2,590.54	2,590.54
(=) Excess Retained per Share	0.48	0.54	0.58
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.48	0.54	0.58
(=) Adjusted Dividend	0.63	0.69	0.73
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.65%	5.65%	6.65%
Fair Value	$42.47	$131.23	$155.77
Upside / Downside	581.77%	2,006.40%	2,400.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,045.20	2,160.78	2,282.89	2,411.91	2,548.21	2,692.22	2,772.99
Payout Ratio	18.77%	33.02%	47.26%	61.51%	75.75%	90.00%	92.50%
Projected Dividends (M)	383.88	713.40	1,078.94	1,483.52	1,930.37	2,423.00	2,565.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.65%	5.65%	6.65%
Year 1 PV (M)	665.35	671.71	678.06
Year 2 PV (M)	938.48	956.50	974.70
Year 3 PV (M)	1,203.47	1,238.30	1,273.80
Year 4 PV (M)	1,460.49	1,517.12	1,575.38
Year 5 PV (M)	1,709.72	1,792.98	1,879.46
PV of Terminal Value (M)	56,427.31	59,175.30	62,029.31
Equity Value (M)	62,404.82	65,351.91	68,410.70
Shares Outstanding (M)	2,590.54	2,590.54	2,590.54
Fair Value	$24.09	$25.23	$26.41
Upside / Downside	286.67%	304.93%	323.88%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

China Coal Xinji Energy Co.,Ltd (601918.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener