DDM Analysis: 601319.SS

Valuation Snapshot

Stable Growth	$58.64 - $206.83	$193.83
Multi-Stage	$26.63 - $29.13	$27.85
Blended Fair Value	$110.84
Current Price	$8.71
Upside	1,172.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	42.48%	24.44%	0.27	0.34	0.22	0.21	0.23	0.05	0.07	0.07	0.06	0.04
YoY Growth	-	-	-20.57%	54.89%	4.06%	-8.78%	402.72%	-38.04%	13.07%	13.90%	44.99%	31.06%
Dividend Yield	-	-	3.93%	6.37%	4.19%	4.58%	3.87%	0.73%	0.75%	1.36%	1.19%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,994.00
(-) Cash Dividends Paid (M)	19,445.00
(=) Cash Retained (M)	26,549.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,198.80	5,749.25	3,449.55
Cash Retained (M)	26,549.00	26,549.00	26,549.00
(-) Cash Required (M)	-9,198.80	-5,749.25	-3,449.55
(=) Excess Retained (M)	17,350.20	20,799.75	23,099.45
(/) Shares Outstanding (M)	44,223.99	44,223.99	44,223.99
(=) Excess Retained per Share	0.39	0.47	0.52
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	0.39	0.47	0.52
(=) Adjusted Dividend	0.83	0.91	0.96
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$58.64	$193.83	$206.83
Upside / Downside	573.30%	2,125.42%	2,274.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,994.00	48,983.61	52,167.54	55,558.44	59,169.73	63,015.77	64,906.24
Payout Ratio	42.28%	51.82%	61.37%	70.91%	80.46%	90.00%	92.50%
Projected Dividends (M)	19,445.00	25,384.19	32,013.32	39,396.99	47,605.28	56,714.19	60,038.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,501.49	23,724.25	23,947.02
Year 2 PV (M)	27,440.68	27,963.35	28,490.95
Year 3 PV (M)	31,265.07	32,162.57	33,077.10
Year 4 PV (M)	34,977.08	36,322.20	37,705.75
Year 5 PV (M)	38,579.12	40,442.51	42,377.21
PV of Terminal Value (M)	1,021,827.91	1,071,182.58	1,122,426.17
Equity Value (M)	1,177,591.35	1,231,797.47	1,288,024.19
Shares Outstanding (M)	44,223.99	44,223.99	44,223.99
Fair Value	$26.63	$27.85	$29.13
Upside / Downside	205.72%	219.79%	234.39%

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

The People's Insurance Company (Group) of China Limited (601319.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener