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 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

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