DDM Analysis: 601156.SS

Valuation Snapshot

Stable Growth	$136.61 - $326.73	$306.20
Multi-Stage	$48.05 - $52.59	$50.28
Blended Fair Value	$178.24
Current Price	$15.75
Upside	1,031.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.04%	0.00%	0.39	0.36	0.69	0.00	0.34	0.16	0.27	0.02	0.01	0.00
YoY Growth	-	-	8.32%	-48.47%	151,897.37%	-99.87%	112.50%	-41.07%	1,568.83%	34.53%	0.00%	0.00%
Dividend Yield	-	-	2.74%	1.95%	4.56%	0.00%	1.51%	0.71%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,621.55
(-) Cash Dividends Paid (M)	1,074.78
(=) Cash Retained (M)	1,546.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	524.31	327.69	196.62
Cash Retained (M)	1,546.78	1,546.78	1,546.78
(-) Cash Required (M)	-524.31	-327.69	-196.62
(=) Excess Retained (M)	1,022.47	1,219.08	1,350.16
(/) Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
(=) Excess Retained per Share	0.64	0.76	0.85
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	0.64	0.76	0.85
(=) Adjusted Dividend	1.31	1.44	1.52
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$136.61	$306.20	$326.73
Upside / Downside	767.38%	1,844.11%	1,974.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,621.55	2,791.95	2,973.43	3,166.70	3,372.54	3,591.75	3,699.51
Payout Ratio	41.00%	50.80%	60.60%	70.40%	80.20%	90.00%	92.50%
Projected Dividends (M)	1,074.78	1,418.26	1,801.86	2,229.33	2,704.76	3,232.58	3,422.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,319.01	1,331.51	1,344.01
Year 2 PV (M)	1,558.49	1,588.18	1,618.14
Year 3 PV (M)	1,793.29	1,844.77	1,897.22
Year 4 PV (M)	2,023.47	2,101.29	2,181.33
Year 5 PV (M)	2,249.10	2,357.74	2,470.53
PV of Terminal Value (M)	67,736.19	71,007.88	74,404.78
Equity Value (M)	76,679.56	80,231.36	83,916.01
Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
Fair Value	$48.05	$50.28	$52.59
Upside / Downside	205.11%	219.24%	233.90%

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

Eastern Air Logistics Co., Ltd. (601156.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener