DDM Analysis: 603993.SS

Valuation Snapshot

Stable Growth	$46.37 - $184.09	$125.98
Multi-Stage	$22.45 - $24.56	$23.48
Blended Fair Value	$74.73
Current Price	$15.70
Upside	375.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.40%	21.61%	0.33	0.30	0.23	0.12	0.12	0.20	0.13	0.09	0.04	0.06
YoY Growth	-	-	9.94%	30.86%	96.74%	-7.64%	-37.26%	58.84%	47.02%	90.09%	-28.99%	36.86%
Dividend Yield	-	-	4.30%	3.60%	3.79%	2.21%	2.37%	5.74%	2.53%	1.01%	0.95%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,538.77
(-) Cash Dividends Paid (M)	6,739.75
(=) Cash Retained (M)	12,799.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,907.75	2,442.35	1,465.41
Cash Retained (M)	12,799.02	12,799.02	12,799.02
(-) Cash Required (M)	-3,907.75	-2,442.35	-1,465.41
(=) Excess Retained (M)	8,891.27	10,356.68	11,333.61
(/) Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
(=) Excess Retained per Share	0.42	0.49	0.54
LTM Dividend per Share	0.32	0.32	0.32
(+) Excess Retained per Share	0.42	0.49	0.54
(=) Adjusted Dividend	0.74	0.81	0.86
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$46.37	$125.98	$184.09
Upside / Downside	195.37%	702.42%	1,072.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,538.77	20,808.79	22,161.37	23,601.86	25,135.98	26,769.81	27,572.91
Payout Ratio	34.49%	45.60%	56.70%	67.80%	78.90%	90.00%	92.50%
Projected Dividends (M)	6,739.75	9,487.85	12,564.73	16,001.51	19,832.00	24,092.83	25,504.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,768.76	8,851.87	8,934.99
Year 2 PV (M)	10,732.31	10,936.73	11,143.08
Year 3 PV (M)	12,631.97	12,994.59	13,364.09
Year 4 PV (M)	14,469.27	15,025.72	15,598.06
Year 5 PV (M)	16,245.69	17,030.36	17,845.06
PV of Terminal Value (M)	410,969.92	430,819.92	451,429.62
Equity Value (M)	473,817.91	495,659.19	518,314.90
Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
Fair Value	$22.45	$23.48	$24.56
Upside / Downside	42.98%	49.57%	56.40%

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

CMOC Group Limited (603993.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener