DDM Analysis: 601019.SS

Valuation Snapshot

Stable Growth	$16.44 - $43.08	$25.04
Multi-Stage	$20.38 - $22.36	$21.35
Blended Fair Value	$23.20
Current Price	$7.66
Upside	202.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.98%	11.89%	0.55	0.38	0.35	0.32	0.31	0.29	0.22	0.19	0.32	0.06
YoY Growth	-	-	43.92%	11.20%	9.38%	0.21%	9.69%	30.90%	15.70%	-39.86%	404.09%	-65.18%
Dividend Yield	-	-	5.68%	3.39%	4.37%	4.88%	5.29%	4.44%	2.48%	1.87%	2.15%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,544.11
(-) Cash Dividends Paid (M)	648.39
(=) Cash Retained (M)	895.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	308.82	193.01	115.81
Cash Retained (M)	895.72	895.72	895.72
(-) Cash Required (M)	-308.82	-193.01	-115.81
(=) Excess Retained (M)	586.90	702.70	779.91
(/) Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
(=) Excess Retained per Share	0.28	0.33	0.37
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.28	0.33	0.37
(=) Adjusted Dividend	0.58	0.64	0.67
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Fair Value	$16.44	$25.04	$43.08
Upside / Downside	114.61%	226.95%	462.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,544.11	1,599.54	1,656.96	1,716.44	1,778.05	1,841.88	1,897.14
Payout Ratio	41.99%	51.59%	61.19%	70.80%	80.40%	90.00%	92.50%
Projected Dividends (M)	648.39	825.25	1,013.97	1,215.18	1,429.52	1,657.69	1,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Year 1 PV (M)	769.39	776.89	784.39
Year 2 PV (M)	881.34	898.61	916.04
Year 3 PV (M)	984.73	1,013.81	1,043.46
Year 4 PV (M)	1,080.01	1,122.74	1,166.73
Year 5 PV (M)	1,167.62	1,225.65	1,285.96
PV of Terminal Value (M)	38,324.53	40,229.15	42,208.76
Equity Value (M)	43,207.63	45,266.86	47,405.34
Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
Fair Value	$20.38	$21.35	$22.36
Upside / Downside	166.01%	178.69%	191.86%

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

Shandong Publishing&Media Co.,Ltd (601019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener