DDM Analysis: 601328.SS

Valuation Snapshot

Stable Growth	$206.16 - $242.90	$227.63
Multi-Stage	$53.33 - $58.36	$55.80
Blended Fair Value	$141.71
Current Price	$6.72
Upside	2,008.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.55%	10.41%	0.67	0.65	0.63	0.57	0.36	0.45	0.31	0.41	0.32	0.26
YoY Growth	-	-	3.56%	2.96%	9.97%	60.17%	-19.76%	45.18%	-25.61%	28.74%	24.21%	3.49%
Dividend Yield	-	-	9.02%	10.01%	12.33%	11.21%	7.22%	8.64%	4.86%	6.67%	5.14%	4.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	94,890.00
(-) Cash Dividends Paid (M)	87,512.00
(=) Cash Retained (M)	7,378.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,978.00	11,861.25	7,116.75
Cash Retained (M)	7,378.00	7,378.00	7,378.00
(-) Cash Required (M)	-18,978.00	-11,861.25	-7,116.75
(=) Excess Retained (M)	-11,600.00	-4,483.25	261.25
(/) Shares Outstanding (M)	77,692.46	77,692.46	77,692.46
(=) Excess Retained per Share	-0.15	-0.06	0.00
LTM Dividend per Share	1.13	1.13	1.13
(+) Excess Retained per Share	-0.15	-0.06	0.00
(=) Adjusted Dividend	0.98	1.07	1.13
WACC / Discount Rate	5.44%	5.44%	5.44%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$206.16	$227.63	$242.90
Upside / Downside	2,967.92%	3,287.35%	3,514.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	94,890.00	101,057.85	107,626.61	114,622.34	122,072.79	130,007.52	133,907.75
Payout Ratio	92.22%	91.78%	91.33%	90.89%	90.44%	90.00%	92.50%
Projected Dividends (M)	87,512.00	92,750.64	98,300.56	104,180.10	110,408.66	117,006.77	123,864.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.44%	5.44%	5.44%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	87,137.27	87,963.22	88,789.17
Year 2 PV (M)	86,762.11	88,414.69	90,082.85
Year 3 PV (M)	86,386.52	88,866.37	91,393.22
Year 4 PV (M)	86,010.49	89,318.21	92,720.43
Year 5 PV (M)	85,634.02	89,770.18	94,064.63
PV of Terminal Value (M)	3,711,457.49	3,890,722.28	4,076,847.95
Equity Value (M)	4,143,387.91	4,335,054.94	4,533,898.26
Shares Outstanding (M)	77,692.46	77,692.46	77,692.46
Fair Value	$53.33	$55.80	$58.36
Upside / Downside	693.61%	730.32%	768.41%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 137 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600191.SS	Baotou Huazi Industry Co., Ltd	0.06%	$0.01	9.61%
600288.SS	Daheng New Epoch Technology Inc.	0.06%	$0.01	8.37%
600486.SS	Jiangsu Yangnong Chemical Co., Ltd.	0.06%	$0.04	1.25%
600490.SS	Pengxin International Mining Co.,Ltd	0.06%	$0.00	4.03%
600615.SS	Chongqing Fenghwa Group Co., Ltd.	0.06%	$0.01	15.34%
600654.SS	China Security Co., Ltd.	0.06%	$0.00	3.19%
603068.SS	Beken Corporation	0.06%	$0.02	19.57%
603328.SS	Guangdong Ellington Electronics Technology Co.,Ltd	0.06%	$0.01	1.50%
605080.SS	Zhejiang Natural Outdoor Goods Inc.	0.06%	$0.01	0.98%
688017.SS	Leader Harmonious Drive Systems Co., Ltd.	0.06%	$0.12	25.12%
688585.SS	Swancor Advanced Materials Co., Ltd.	0.06%	$0.07	34.27%
688696.SS	Chengdu Xgimi Technology Co.,Ltd.	0.06%	$0.07	1.87%
AAIF.L	abrdn Asian Income Fund Limited	0.06%	$0.16	36.85%
AKSGY.IS	Akis Gayrimenkul Yatirim Ortakligi A.S.	0.06%	$0.00	0.27%
ALTF.TA	Altshuler Shaham Finance Ltd	0.06%	$0.42	73.06%
BAKK.L	Bakkavor Group plc	0.06%	$0.15	87.07%
BLV.L	Belvoir Group PLC	0.06%	$0.17	44.51%
BNZL.L	Bunzl plc	0.06%	$1.26	47.00%
BRIG.L	BlackRock Income and Growth Investment Trust plc	0.06%	$0.14	68.68%
BWY.L	Bellway p.l.c.	0.06%	$1.69	70.03%
CAPD.L	Capital Limited	0.06%	$0.07	24.60%
CASP.L	Caspian Sunrise plc	0.06%	$0.00	25.15%
CSSG.L	Croma Security Solutions Group plc	0.06%	$0.04	46.50%
DNET.JK	PT Indoritel Makmur Internasional Tbk.	0.06%	$5.00	6.08%
DWHA.L	Dewhurst Group Plc	0.06%	$0.36	25.82%
ELSPC.TA	Elspec Engineering Ltd	0.06%	$0.25	80.53%
EPWN.L	Epwin Group Plc	0.06%	$0.07	37.55%
ETGA.TA	ETGA Group Ltd	0.06%	$1.55	89.99%
FIBIH.TA	F.I.B.I. Holdings Ltd	0.06%	$16.92	41.38%
HSL.L	The Henderson Smaller Companies Investment Trust plc	0.06%	$0.50	70.94%
HSX.L	Hiscox Ltd	0.06%	$0.77	20.38%
HVO.L	hVIVO plc	0.06%	$0.00	12.02%
IBT.L	International Biotechnology Trust plc	0.06%	$0.61	57.78%
IDIN.TA	I.D.I. Insurance Company Ltd.	0.06%	$14.75	68.21%
IGG.L	IG Group Holdings plc	0.06%	$0.81	31.08%
IHP.L	IntegraFin Holdings plc	0.06%	$0.21	67.29%
ITRK.L	Intertek Group plc	0.06%	$2.66	64.13%
IVPU.L	Invesco Perpetual Select Trust plc - UK Equity Share Portfolio	0.06%	$0.12	35.31%
JMI.L	JPMorgan UK Smaller Companies Investment Trust Plc	0.06%	$0.16	23.47%
JUGI.L	JPMorgan UK Small Cap Growth & Income Plc	0.06%	$0.20	53.22%
LAAC	Lithium Americas (Argentina) Corp.	0.06%	$0.00	0.02%
LWDB.L	The Law Debenture Corporation p.l.c.	0.06%	$0.66	28.04%
MGRO.JK	PT Mahkota Group Tbk	0.06%	$0.43	7.88%
MTVW.L	Mountview Estates PLC	0.06%	$5.25	42.08%
NAWI.TA	Nawi Brothers Group Ltd	0.06%	$3.28	46.36%
NTN.L	Northern 3 VCT PLC	0.06%	$0.05	76.12%
PSON.L	Pearson plc	0.06%	$0.63	53.29%
RCDO.L	Ricardo plc	0.06%	$0.24	49.35%
RMKE.JK	PT RMK Energy Tbk	0.06%	$3.50	6.74%
SALM.OL	SalMar ASA	0.06%	$0.36	4.26%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Bank of Communications Co., Ltd. (601328.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener