DDM Analysis: 601127.SS

Valuation Snapshot

Stable Growth	$40.81 - $60.51	$50.22
Multi-Stage	$35.24 - $38.29	$36.74
Blended Fair Value	$43.48
Current Price	$171.57
Upside	-74.66%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.90%	12.31%	0.40	0.16	0.18	0.16	0.21	0.27	0.29	0.26	0.00	0.07
YoY Growth	-	-	150.41%	-11.17%	9.24%	-22.76%	-22.05%	-7.37%	12.38%	0.00%	-100.00%	-46.43%
Dividend Yield	-	-	0.32%	0.18%	0.47%	0.38%	0.91%	3.39%	1.75%	1.38%	0.00%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,220.37
(-) Cash Dividends Paid (M)	2,200.27
(=) Cash Retained (M)	5,020.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,444.07	902.55	541.53
Cash Retained (M)	5,020.10	5,020.10	5,020.10
(-) Cash Required (M)	-1,444.07	-902.55	-541.53
(=) Excess Retained (M)	3,576.03	4,117.55	4,478.57
(/) Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
(=) Excess Retained per Share	2.33	2.69	2.92
LTM Dividend per Share	1.43	1.43	1.43
(+) Excess Retained per Share	2.33	2.69	2.92
(=) Adjusted Dividend	3.77	4.12	4.36
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$40.81	$50.22	$60.51
Upside / Downside	-76.21%	-70.73%	-64.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,220.37	7,689.69	8,189.52	8,721.84	9,288.76	9,892.53	10,189.31
Payout Ratio	30.47%	42.38%	54.28%	66.19%	78.09%	90.00%	92.50%
Projected Dividends (M)	2,200.27	3,258.77	4,445.59	5,772.92	7,254.02	8,903.28	9,425.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,801.32	2,827.88	2,854.43
Year 2 PV (M)	3,285.09	3,347.66	3,410.82
Year 3 PV (M)	3,667.10	3,772.37	3,879.63
Year 4 PV (M)	3,961.09	4,113.42	4,270.11
Year 5 PV (M)	4,179.22	4,381.07	4,590.66
PV of Terminal Value (M)	36,152.47	37,898.64	39,711.65
Equity Value (M)	54,046.28	56,341.04	58,717.30
Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
Fair Value	$35.24	$36.74	$38.29
Upside / Downside	-79.46%	-78.59%	-77.68%

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

Mode

Ticker

Industry

Sector

Seres Group Co.,Ltd. (601127.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener