DDM Analysis: 601600.SS

Valuation Snapshot

Stable Growth	$88.13 - $162.52	$152.27
Multi-Stage	$76.02 - $83.59	$79.73
Blended Fair Value	$116.00
Current Price	$8.24
Upside	1,307.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	67.98%	-3.54%	0.28	0.20	0.01	0.02	0.02	0.02	0.02	0.03	0.03	0.35
YoY Growth	-	-	35.78%	3,084.85%	-68.80%	-17.04%	19.50%	-14.10%	-18.21%	15.45%	-92.82%	-10.50%
Dividend Yield	-	-	3.70%	2.82%	0.12%	0.35%	0.65%	0.72%	0.54%	0.62%	0.55%	8.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,255.44
(-) Cash Dividends Paid (M)	2,390.89
(=) Cash Retained (M)	11,864.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,851.09	1,781.93	1,069.16
Cash Retained (M)	11,864.54	11,864.54	11,864.54
(-) Cash Required (M)	-2,851.09	-1,781.93	-1,069.16
(=) Excess Retained (M)	9,013.46	10,082.61	10,795.38
(/) Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.67	0.73	0.77
WACC / Discount Rate	4.04%	4.04%	4.04%
Growth Rate	3.26%	4.26%	5.26%
Fair Value	$88.13	$152.27	$162.52
Upside / Downside	969.50%	1,747.94%	1,872.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,255.44	14,862.53	15,495.49	16,155.40	16,843.41	17,560.72	18,087.54
Payout Ratio	16.77%	31.42%	46.06%	60.71%	75.35%	90.00%	92.50%
Projected Dividends (M)	2,390.89	4,669.43	7,137.70	9,807.73	12,692.24	15,804.65	16,730.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.04%	4.04%	4.04%
Growth Rate	3.26%	4.26%	5.26%
Year 1 PV (M)	4,445.02	4,488.06	4,531.11
Year 2 PV (M)	6,468.11	6,594.00	6,721.10
Year 3 PV (M)	8,460.54	8,708.73	8,961.73
Year 4 PV (M)	10,422.63	10,832.28	11,253.89
Year 5 PV (M)	12,354.74	12,964.68	13,598.48
PV of Terminal Value (M)	1,256,351.51	1,318,376.42	1,382,827.17
Equity Value (M)	1,298,502.55	1,361,964.18	1,427,893.49
Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
Fair Value	$76.02	$79.73	$83.59
Upside / Downside	822.57%	867.66%	914.50%

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

Aluminum Corporation of China Limited (601600.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener