DDM Analysis: 600958.SS

Valuation Snapshot

Stable Growth	$14.78 - $41.99	$23.07
Multi-Stage	$14.95 - $16.37	$15.65
Blended Fair Value	$19.36
Current Price	$11.44
Upside	69.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.12%	17.23%	0.53	0.46	0.62	0.56	0.52	0.50	0.57	0.51	0.56	0.29
YoY Growth	-	-	14.52%	-25.35%	10.66%	8.35%	3.14%	-11.99%	12.69%	-9.68%	94.52%	166.17%
Dividend Yield	-	-	5.62%	5.57%	6.34%	5.21%	5.95%	5.61%	4.78%	4.15%	3.89%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,158.51
(-) Cash Dividends Paid (M)	3,262.86
(=) Cash Retained (M)	1,895.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,031.70	644.81	386.89
Cash Retained (M)	1,895.65	1,895.65	1,895.65
(-) Cash Required (M)	-1,031.70	-644.81	-386.89
(=) Excess Retained (M)	863.95	1,250.84	1,508.76
(/) Shares Outstanding (M)	8,455.13	8,455.13	8,455.13
(=) Excess Retained per Share	0.10	0.15	0.18
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	0.10	0.15	0.18
(=) Adjusted Dividend	0.49	0.53	0.56
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	3.45%	4.45%	5.45%
Fair Value	$14.78	$23.07	$41.99
Upside / Downside	29.16%	101.63%	267.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,158.51	5,388.22	5,628.16	5,878.78	6,140.57	6,414.01	6,606.43
Payout Ratio	63.25%	68.60%	73.95%	79.30%	84.65%	90.00%	92.50%
Projected Dividends (M)	3,262.86	3,696.40	4,162.09	4,661.92	5,198.01	5,772.61	6,110.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	3.45%	4.45%	5.45%
Year 1 PV (M)	3,425.66	3,458.77	3,491.88
Year 2 PV (M)	3,574.71	3,644.15	3,714.26
Year 3 PV (M)	3,710.72	3,819.37	3,930.12
Year 4 PV (M)	3,834.38	3,984.80	4,139.60
Year 5 PV (M)	3,946.34	4,140.79	4,342.84
PV of Terminal Value (M)	107,936.31	113,254.82	118,780.95
Equity Value (M)	126,428.11	132,302.70	138,399.65
Shares Outstanding (M)	8,455.13	8,455.13	8,455.13
Fair Value	$14.95	$15.65	$16.37
Upside / Downside	30.71%	36.78%	43.08%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Orient Securities Company Limited (600958.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener