DDM Analysis: 601019.SS

Valuation Snapshot

Stable Growth	$16.44 - $43.08	$25.04
Multi-Stage	$20.38 - $22.36	$21.35
Blended Fair Value	$23.20
Current Price	$7.66
Upside	202.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.98%	11.89%	0.55	0.38	0.35	0.32	0.31	0.29	0.22	0.19	0.32	0.06
YoY Growth	-	-	43.92%	11.20%	9.38%	0.21%	9.69%	30.90%	15.70%	-39.86%	404.09%	-65.18%
Dividend Yield	-	-	5.68%	3.39%	4.37%	4.88%	5.29%	4.44%	2.48%	1.87%	2.15%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,544.11
(-) Cash Dividends Paid (M)	648.39
(=) Cash Retained (M)	895.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	308.82	193.01	115.81
Cash Retained (M)	895.72	895.72	895.72
(-) Cash Required (M)	-308.82	-193.01	-115.81
(=) Excess Retained (M)	586.90	702.70	779.91
(/) Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
(=) Excess Retained per Share	0.28	0.33	0.37
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.28	0.33	0.37
(=) Adjusted Dividend	0.58	0.64	0.67
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Fair Value	$16.44	$25.04	$43.08
Upside / Downside	114.61%	226.95%	462.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,544.11	1,599.54	1,656.96	1,716.44	1,778.05	1,841.88	1,897.14
Payout Ratio	41.99%	51.59%	61.19%	70.80%	80.40%	90.00%	92.50%
Projected Dividends (M)	648.39	825.25	1,013.97	1,215.18	1,429.52	1,657.69	1,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Year 1 PV (M)	769.39	776.89	784.39
Year 2 PV (M)	881.34	898.61	916.04
Year 3 PV (M)	984.73	1,013.81	1,043.46
Year 4 PV (M)	1,080.01	1,122.74	1,166.73
Year 5 PV (M)	1,167.62	1,225.65	1,285.96
PV of Terminal Value (M)	38,324.53	40,229.15	42,208.76
Equity Value (M)	43,207.63	45,266.86	47,405.34
Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
Fair Value	$20.38	$21.35	$22.36
Upside / Downside	166.01%	178.69%	191.86%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Shandong Publishing&Media Co.,Ltd (601019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener