DDM Analysis: 601211.SS

Valuation Snapshot

Stable Growth	$138.64 - $448.66	$420.46
Multi-Stage	$58.73 - $64.30	$61.47
Blended Fair Value	$240.97
Current Price	$18.87
Upside	1,176.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.23%	18.12%	1.04	0.99	1.05	0.88	0.74	0.56	0.74	0.70	0.79	0.38
YoY Growth	-	-	5.09%	-5.69%	19.47%	18.76%	32.38%	-24.46%	5.41%	-11.46%	109.71%	92.11%
Dividend Yield	-	-	6.04%	7.08%	7.30%	5.59%	4.55%	3.43%	3.62%	4.11%	4.35%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,575.30
(-) Cash Dividends Paid (M)	5,274.61
(=) Cash Retained (M)	20,300.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,115.06	3,196.91	1,918.15
Cash Retained (M)	20,300.68	20,300.68	20,300.68
(-) Cash Required (M)	-5,115.06	-3,196.91	-1,918.15
(=) Excess Retained (M)	15,185.62	17,103.77	18,382.53
(/) Shares Outstanding (M)	11,336.50	11,336.50	11,336.50
(=) Excess Retained per Share	1.34	1.51	1.62
LTM Dividend per Share	0.47	0.47	0.47
(+) Excess Retained per Share	1.34	1.51	1.62
(=) Adjusted Dividend	1.80	1.97	2.09
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$138.64	$420.46	$448.66
Upside / Downside	634.71%	2,128.22%	2,277.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,575.30	27,237.69	29,008.14	30,893.67	32,901.76	35,040.37	36,091.58
Payout Ratio	20.62%	34.50%	48.37%	62.25%	76.12%	90.00%	92.50%
Projected Dividends (M)	5,274.61	9,396.76	14,032.49	19,231.17	25,046.39	31,536.33	33,384.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,709.86	8,792.42	8,874.97
Year 2 PV (M)	12,055.94	12,285.57	12,517.37
Year 3 PV (M)	15,314.59	15,754.21	16,202.17
Year 4 PV (M)	18,487.49	19,198.47	19,929.75
Year 5 PV (M)	21,576.31	22,618.46	23,700.49
PV of Terminal Value (M)	589,686.17	618,168.24	647,740.37
Equity Value (M)	665,830.36	696,817.36	728,965.14
Shares Outstanding (M)	11,336.50	11,336.50	11,336.50
Fair Value	$58.73	$61.47	$64.30
Upside / Downside	211.25%	225.74%	240.77%

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

Guotai Junan Securities Co., Ltd. (601211.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener