DDM Analysis: 601456.SS

Valuation Snapshot

Stable Growth	$30.31 - $78.29	$73.37
Multi-Stage	$11.46 - $12.53	$11.98
Blended Fair Value	$42.67
Current Price	$11.17
Upside	282.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.42%	20.95%	0.09	0.17	0.06	0.06	0.00	0.02	0.00	0.06	0.17	0.02
YoY Growth	-	-	-47.33%	169.59%	-0.77%	0.00%	-100.00%	0.00%	-100.00%	-65.00%	624.72%	75.00%
Dividend Yield	-	-	0.88%	1.50%	0.60%	0.48%	0.00%	0.35%	0.00%	0.97%	2.77%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,764.30
(-) Cash Dividends Paid (M)	1,212.24
(=) Cash Retained (M)	552.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	352.86	220.54	132.32
Cash Retained (M)	552.07	552.07	552.07
(-) Cash Required (M)	-352.86	-220.54	-132.32
(=) Excess Retained (M)	199.21	331.53	419.75
(/) Shares Outstanding (M)	4,481.86	4,481.86	4,481.86
(=) Excess Retained per Share	0.04	0.07	0.09
LTM Dividend per Share	0.27	0.27	0.27
(+) Excess Retained per Share	0.04	0.07	0.09
(=) Adjusted Dividend	0.31	0.34	0.36
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30.31	$73.37	$78.29
Upside / Downside	171.36%	556.83%	600.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,764.30	1,878.98	2,001.12	2,131.19	2,269.72	2,417.25	2,489.77
Payout Ratio	68.71%	72.97%	77.23%	81.48%	85.74%	90.00%	92.50%
Projected Dividends (M)	1,212.24	1,371.04	1,545.37	1,736.57	1,946.10	2,175.52	2,303.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,274.13	1,286.20	1,298.28
Year 2 PV (M)	1,334.61	1,360.03	1,385.70
Year 3 PV (M)	1,393.72	1,433.73	1,474.50
Year 4 PV (M)	1,451.48	1,507.30	1,564.71
Year 5 PV (M)	1,507.90	1,580.73	1,656.35
PV of Terminal Value (M)	44,388.97	46,532.98	48,759.04
Equity Value (M)	51,350.81	53,700.97	56,138.57
Shares Outstanding (M)	4,481.86	4,481.86	4,481.86
Fair Value	$11.46	$11.98	$12.53
Upside / Downside	2.57%	7.27%	12.14%

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

Guolian Minsheng Securities Co., Ltd. (601456.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener