DDM Analysis: 601901.SS

Valuation Snapshot

Stable Growth	$30.66 - $99.23	$92.99
Multi-Stage	$13.13 - $14.37	$13.74
Blended Fair Value	$53.37
Current Price	$8.14
Upside	555.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	25.33%	0.22	0.11	0.11	0.11	0.15	0.31	0.20	0.27	0.39	0.07
YoY Growth	-	-	95.94%	-0.21%	4.31%	-28.05%	-51.70%	51.71%	-25.75%	-29.74%	428.30%	222.74%
Dividend Yield	-	-	2.79%	1.35%	1.59%	1.58%	1.70%	4.27%	2.61%	4.39%	4.78%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,041.27
(-) Cash Dividends Paid (M)	1,425.81
(=) Cash Retained (M)	2,615.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	808.25	505.16	303.10
Cash Retained (M)	2,615.45	2,615.45	2,615.45
(-) Cash Required (M)	-808.25	-505.16	-303.10
(=) Excess Retained (M)	1,807.20	2,110.30	2,312.36
(/) Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
(=) Excess Retained per Share	0.22	0.26	0.29
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.22	0.26	0.29
(=) Adjusted Dividend	0.40	0.44	0.46
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30.66	$92.99	$99.23
Upside / Downside	276.71%	1,042.39%	1,119.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,041.27	4,303.95	4,583.71	4,881.65	5,198.95	5,536.89	5,702.99
Payout Ratio	35.28%	46.23%	57.17%	68.11%	79.06%	90.00%	92.50%
Projected Dividends (M)	1,425.81	1,989.50	2,620.45	3,325.01	4,110.10	4,983.20	5,275.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,844.07	1,861.55	1,879.03
Year 2 PV (M)	2,251.35	2,294.23	2,337.52
Year 3 PV (M)	2,647.86	2,723.87	2,801.32
Year 4 PV (M)	3,033.80	3,150.47	3,270.48
Year 5 PV (M)	3,409.39	3,574.06	3,745.04
PV of Terminal Value (M)	93,182.33	97,683.07	102,356.07
Equity Value (M)	106,368.80	111,287.26	116,389.46
Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
Fair Value	$13.13	$13.74	$14.37
Upside / Downside	61.33%	68.79%	76.53%

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

Mode

Ticker

Industry

Sector

Founder Securities Co., Ltd. (601901.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener