DDM Analysis: 601579.SS

Valuation Snapshot

Stable Growth	$25.46 - $84.12	$78.83
Multi-Stage	$13.52 - $14.78	$14.14
Blended Fair Value	$46.49
Current Price	$20.52
Upside	126.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.52%	12.37%	0.21	0.31	0.20	0.06	0.02	0.14	0.13	0.12	0.12	0.13
YoY Growth	-	-	-31.95%	57.10%	224.38%	148.83%	-82.56%	5.27%	8.73%	-2.05%	-6.56%	103.55%
Dividend Yield	-	-	2.01%	3.08%	1.57%	0.66%	0.26%	1.83%	1.32%	1.13%	0.92%	1.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	199.82
(-) Cash Dividends Paid (M)	189.30
(=) Cash Retained (M)	10.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	39.96	24.98	14.99
Cash Retained (M)	10.52	10.52	10.52
(-) Cash Required (M)	-39.96	-24.98	-14.99
(=) Excess Retained (M)	-29.44	-14.46	-4.46
(/) Shares Outstanding (M)	469.59	469.59	469.59
(=) Excess Retained per Share	-0.06	-0.03	-0.01
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	-0.06	-0.03	-0.01
(=) Adjusted Dividend	0.34	0.37	0.39
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.86%	5.86%	6.86%
Fair Value	$25.46	$78.83	$84.12
Upside / Downside	24.07%	284.16%	309.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	199.82	211.53	223.92	237.03	250.91	265.60	273.57
Payout Ratio	94.73%	93.79%	92.84%	91.89%	90.95%	90.00%	92.50%
Projected Dividends (M)	189.30	198.39	207.88	217.81	228.19	239.04	253.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.86%	5.86%	6.86%
Year 1 PV (M)	184.94	186.70	188.46
Year 2 PV (M)	180.65	184.12	187.61
Year 3 PV (M)	176.45	181.55	186.74
Year 4 PV (M)	172.33	179.00	185.86
Year 5 PV (M)	168.29	176.46	184.96
PV of Terminal Value (M)	5,467.10	5,732.81	6,008.76
Equity Value (M)	6,349.76	6,640.64	6,942.40
Shares Outstanding (M)	469.59	469.59	469.59
Fair Value	$13.52	$14.14	$14.78
Upside / Downside	-34.10%	-31.08%	-27.95%

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

Ticker

Industry

Sector

Kuaijishan Shaoxing Rice Wine Co., Ltd. (601579.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener