DDM Analysis: 601163.SS

Valuation Snapshot

Stable Growth	$8.61 - $12.57	$10.52
Multi-Stage	$12.34 - $13.57	$12.94
Blended Fair Value	$11.73
Current Price	$13.85
Upside	-15.29%
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	23.33%	-5.98%	0.72	0.33	0.27	0.44	0.39	0.25	0.33	0.46	0.11	1.29
YoY Growth	-	-	115.76%	25.00%	-38.88%	12.08%	54.46%	-22.96%	-29.33%	313.72%	-91.32%	-3.25%
Dividend Yield	-	-	4.76%	2.03%	2.02%	3.52%	2.35%	2.00%	2.39%	2.72%	0.37%	4.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	901.52
(-) Cash Dividends Paid (M)	24.64
(=) Cash Retained (M)	876.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	180.30	112.69	67.61
Cash Retained (M)	876.87	876.87	876.87
(-) Cash Required (M)	-180.30	-112.69	-67.61
(=) Excess Retained (M)	696.57	764.18	809.26
(/) Shares Outstanding (M)	797.65	797.65	797.65
(=) Excess Retained per Share	0.87	0.96	1.01
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.87	0.96	1.01
(=) Adjusted Dividend	0.90	0.99	1.05
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	-0.97%	0.03%	1.03%
Fair Value	$8.61	$10.52	$12.57
Upside / Downside	-37.84%	-24.03%	-9.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	901.52	901.81	902.10	902.38	902.67	902.96	930.05
Payout Ratio	2.73%	20.19%	37.64%	55.09%	72.55%	90.00%	92.50%
Projected Dividends (M)	24.64	182.05	339.55	497.15	654.86	812.66	860.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	-0.97%	0.03%	1.03%
Year 1 PV (M)	164.69	166.35	168.02
Year 2 PV (M)	277.89	283.53	289.23
Year 3 PV (M)	368.09	379.35	390.84
Year 4 PV (M)	438.62	456.61	475.14
Year 5 PV (M)	492.43	517.80	544.20
PV of Terminal Value (M)	8,102.60	8,520.04	8,954.51
Equity Value (M)	9,844.32	10,323.68	10,821.94
Shares Outstanding (M)	797.65	797.65	797.65
Fair Value	$12.34	$12.94	$13.57
Upside / Downside	-10.89%	-6.55%	-2.04%

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

Mode

Ticker

Industry

Sector

Triangle Tyre Co., Ltd (601163.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener