DDM Analysis: 601600.SS

Valuation Snapshot

Stable Growth	$21.83 - $70.15	$35.27
Multi-Stage	$22.30 - $24.47	$23.36
Blended Fair Value	$29.32
Current Price	$8.24
Upside	255.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	67.98%	-3.54%	0.28	0.20	0.01	0.02	0.02	0.02	0.02	0.03	0.03	0.35
YoY Growth	-	-	35.78%	3,084.85%	-68.80%	-17.04%	19.50%	-14.10%	-18.21%	15.45%	-92.82%	-10.50%
Dividend Yield	-	-	3.70%	2.82%	0.12%	0.35%	0.65%	0.72%	0.54%	0.62%	0.55%	8.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,255.44
(-) Cash Dividends Paid (M)	2,390.89
(=) Cash Retained (M)	11,864.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,851.09	1,781.93	1,069.16
Cash Retained (M)	11,864.54	11,864.54	11,864.54
(-) Cash Required (M)	-2,851.09	-1,781.93	-1,069.16
(=) Excess Retained (M)	9,013.46	10,082.61	10,795.38
(/) Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.67	0.73	0.77
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.26%	4.26%	5.26%
Fair Value	$21.83	$35.27	$70.15
Upside / Downside	164.91%	328.09%	751.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,255.44	14,862.53	15,495.49	16,155.40	16,843.41	17,560.72	18,087.54
Payout Ratio	16.77%	31.42%	46.06%	60.71%	75.35%	90.00%	92.50%
Projected Dividends (M)	2,390.89	4,669.43	7,137.70	9,807.73	12,692.24	15,804.65	16,730.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.26%	4.26%	5.26%
Year 1 PV (M)	4,345.77	4,387.86	4,429.94
Year 2 PV (M)	6,182.50	6,302.83	6,424.32
Year 3 PV (M)	7,906.38	8,138.32	8,374.75
Year 4 PV (M)	9,522.49	9,896.76	10,281.96
Year 5 PV (M)	11,035.70	11,580.52	12,146.65
PV of Terminal Value (M)	341,885.49	358,764.05	376,302.76
Equity Value (M)	380,878.32	399,070.34	417,960.37
Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
Fair Value	$22.30	$23.36	$24.47
Upside / Downside	170.61%	183.53%	196.96%

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

Aluminum Corporation of China Limited (601600.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener