DDM Analysis: 601788.SS

Valuation Snapshot

Stable Growth	$26.21 - $151.58	$48.86
Multi-Stage	$19.26 - $21.10	$20.16
Blended Fair Value	$34.51
Current Price	$18.82
Upside	83.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.36%	46.30%	0.74	0.63	0.69	0.65	0.64	0.83	0.86	0.61	0.95	0.19
YoY Growth	-	-	17.88%	-8.99%	6.07%	1.33%	-23.04%	-2.43%	39.55%	-35.72%	403.62%	1,048.50%
Dividend Yield	-	-	4.34%	3.80%	4.53%	5.22%	3.95%	7.58%	6.45%	4.98%	6.22%	0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,746.07
(-) Cash Dividends Paid (M)	1,254.30
(=) Cash Retained (M)	2,491.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	749.21	468.26	280.95
Cash Retained (M)	2,491.76	2,491.76	2,491.76
(-) Cash Required (M)	-749.21	-468.26	-280.95
(=) Excess Retained (M)	1,742.55	2,023.50	2,210.81
(/) Shares Outstanding (M)	4,865.58	4,865.58	4,865.58
(=) Excess Retained per Share	0.36	0.42	0.45
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.36	0.42	0.45
(=) Adjusted Dividend	0.62	0.67	0.71
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.42%	5.42%	6.42%
Fair Value	$26.21	$48.86	$151.58
Upside / Downside	39.29%	159.63%	705.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,746.07	3,949.10	4,163.13	4,388.77	4,626.63	4,877.39	5,023.71
Payout Ratio	33.48%	44.79%	56.09%	67.39%	78.70%	90.00%	92.50%
Projected Dividends (M)	1,254.30	1,768.67	2,335.10	2,957.73	3,641.00	4,389.65	4,646.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.42%	5.42%	6.42%
Year 1 PV (M)	1,639.22	1,654.92	1,670.62
Year 2 PV (M)	2,005.80	2,044.40	2,083.37
Year 3 PV (M)	2,354.69	2,422.99	2,492.60
Year 4 PV (M)	2,686.50	2,790.90	2,898.31
Year 5 PV (M)	3,001.84	3,148.36	3,300.54
PV of Terminal Value (M)	82,043.51	86,048.01	90,207.39
Equity Value (M)	93,731.55	98,109.58	102,652.83
Shares Outstanding (M)	4,865.58	4,865.58	4,865.58
Fair Value	$19.26	$20.16	$21.10
Upside / Downside	2.36%	7.14%	12.10%

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

Mode

Ticker

Industry

Sector

Everbright Securities Company Limited (601788.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener