DDM Analysis: 601888.SS

Valuation Snapshot

Stable Growth	$82.82 - $326.81	$226.99
Multi-Stage	$40.83 - $44.61	$42.69
Blended Fair Value	$134.84
Current Price	$71.57
Upside	88.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.64%	24.51%	1.69	0.80	1.42	0.94	0.68	0.52	0.49	0.47	0.24	0.22
YoY Growth	-	-	111.32%	-43.49%	50.00%	38.89%	30.91%	5.77%	4.00%	100.00%	8.69%	15.00%
Dividend Yield	-	-	2.81%	0.91%	0.77%	0.57%	0.22%	0.77%	0.70%	0.89%	0.83%	0.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,399.78
(-) Cash Dividends Paid (M)	2,107.40
(=) Cash Retained (M)	1,292.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	679.96	424.97	254.98
Cash Retained (M)	1,292.38	1,292.38	1,292.38
(-) Cash Required (M)	-679.96	-424.97	-254.98
(=) Excess Retained (M)	612.42	867.40	1,037.39
(/) Shares Outstanding (M)	2,068.86	2,068.86	2,068.86
(=) Excess Retained per Share	0.30	0.42	0.50
LTM Dividend per Share	1.02	1.02	1.02
(+) Excess Retained per Share	0.30	0.42	0.50
(=) Adjusted Dividend	1.31	1.44	1.52
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$82.82	$226.99	$326.81
Upside / Downside	15.72%	217.16%	356.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,399.78	3,620.76	3,856.11	4,106.76	4,373.70	4,657.99	4,797.73
Payout Ratio	61.99%	67.59%	73.19%	78.79%	84.40%	90.00%	92.50%
Projected Dividends (M)	2,107.40	2,447.24	2,822.36	3,235.90	3,691.28	4,192.19	4,437.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,261.97	2,283.41	2,304.85
Year 2 PV (M)	2,411.20	2,457.13	2,503.49
Year 3 PV (M)	2,555.22	2,628.57	2,703.31
Year 4 PV (M)	2,694.14	2,797.75	2,904.32
Year 5 PV (M)	2,828.10	2,964.70	3,106.53
PV of Terminal Value (M)	71,715.38	75,179.26	78,775.72
Equity Value (M)	84,466.02	88,310.82	92,298.21
Shares Outstanding (M)	2,068.86	2,068.86	2,068.86
Fair Value	$40.83	$42.69	$44.61
Upside / Downside	-42.95%	-40.36%	-37.67%

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

China Tourism Group Duty Free Corporation Limited (601888.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener