DDM Analysis: 601838.SS

Valuation Snapshot

Stable Growth	$532.34 - $627.19	$587.77
Multi-Stage	$161.42 - $177.07	$169.10
Blended Fair Value	$378.43
Current Price	$17.25
Upside	2,093.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.29%	17.95%	1.11	0.96	0.72	0.58	0.54	0.36	0.30	0.25	0.30	0.22
YoY Growth	-	-	16.38%	32.34%	25.15%	7.12%	49.52%	19.97%	19.76%	-15.32%	32.43%	4.74%
Dividend Yield	-	-	6.48%	6.98%	5.34%	3.85%	4.79%	4.80%	3.30%	2.27%	2.95%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,312.72
(-) Cash Dividends Paid (M)	469.84
(=) Cash Retained (M)	12,842.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,662.54	1,664.09	998.45
Cash Retained (M)	12,842.89	12,842.89	12,842.89
(-) Cash Required (M)	-2,662.54	-1,664.09	-998.45
(=) Excess Retained (M)	10,180.34	11,178.80	11,844.43
(/) Shares Outstanding (M)	4,221.32	4,221.32	4,221.32
(=) Excess Retained per Share	2.41	2.65	2.81
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	2.41	2.65	2.81
(=) Adjusted Dividend	2.52	2.76	2.92
WACC / Discount Rate	5.02%	5.02%	5.02%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$532.34	$587.77	$627.19
Upside / Downside	2,986.04%	3,307.36%	3,535.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,312.72	14,178.05	15,099.62	16,081.10	17,126.37	18,239.59	18,786.77
Payout Ratio	3.53%	20.82%	38.12%	55.41%	72.71%	90.00%	92.50%
Projected Dividends (M)	469.84	2,952.35	5,755.60	8,910.81	12,451.87	16,415.63	17,377.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.02%	5.02%	5.02%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,784.94	2,811.34	2,837.74
Year 2 PV (M)	5,121.40	5,218.95	5,317.41
Year 3 PV (M)	7,479.34	7,694.05	7,912.82
Year 4 PV (M)	9,858.93	10,238.08	10,628.05
Year 5 PV (M)	12,260.31	12,852.48	13,467.32
PV of Terminal Value (M)	643,901.32	675,001.99	707,292.96
Equity Value (M)	681,406.24	713,816.89	747,456.32
Shares Outstanding (M)	4,221.32	4,221.32	4,221.32
Fair Value	$161.42	$169.10	$177.07
Upside / Downside	835.77%	880.28%	926.48%

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

Bank of Chengdu Co., Ltd. (601838.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener