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 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

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