DDM Analysis: 601108.SS

Valuation Snapshot

Stable Growth	$15.42 - $47.75	$24.67
Multi-Stage	$13.74 - $15.05	$14.39
Blended Fair Value	$19.53
Current Price	$8.42
Upside	131.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.66%	22.56%	0.35	0.33	0.42	0.37	0.31	0.27	0.30	0.16	0.15	0.21
YoY Growth	-	-	5.43%	-21.23%	14.86%	17.75%	17.27%	-10.42%	84.14%	7.40%	-27.14%	349.79%
Dividend Yield	-	-	4.50%	4.39%	5.62%	4.54%	2.94%	2.76%	2.31%	1.10%	0.96%	1.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,905.32
(-) Cash Dividends Paid (M)	1,114.04
(=) Cash Retained (M)	1,791.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	581.06	363.16	217.90
Cash Retained (M)	1,791.28	1,791.28	1,791.28
(-) Cash Required (M)	-581.06	-363.16	-217.90
(=) Excess Retained (M)	1,210.22	1,428.11	1,573.38
(/) Shares Outstanding (M)	4,850.17	4,850.17	4,850.17
(=) Excess Retained per Share	0.25	0.29	0.32
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	0.25	0.29	0.32
(=) Adjusted Dividend	0.48	0.52	0.55
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.90%	4.90%	5.90%
Fair Value	$15.42	$24.67	$47.75
Upside / Downside	83.14%	192.98%	467.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,905.32	3,047.63	3,196.92	3,353.53	3,517.80	3,690.13	3,800.83
Payout Ratio	38.34%	48.68%	59.01%	69.34%	79.67%	90.00%	92.50%
Projected Dividends (M)	1,114.04	1,483.46	1,886.41	2,325.27	2,802.60	3,321.11	3,515.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.90%	4.90%	5.90%
Year 1 PV (M)	1,371.56	1,384.76	1,397.97
Year 2 PV (M)	1,612.56	1,643.75	1,675.23
Year 3 PV (M)	1,837.77	1,891.35	1,945.96
Year 4 PV (M)	2,047.95	2,127.94	2,210.25
Year 5 PV (M)	2,243.79	2,353.87	2,468.23
PV of Terminal Value (M)	57,550.84	60,374.24	63,307.37
Equity Value (M)	66,664.48	69,775.91	73,005.02
Shares Outstanding (M)	4,850.17	4,850.17	4,850.17
Fair Value	$13.74	$14.39	$15.05
Upside / Downside	63.24%	70.86%	78.77%

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

Caitong Securities Co.,Ltd. (601108.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener