DDM Analysis: 601825.SS

Valuation Snapshot

Stable Growth	$70.71 - $255.17	$224.99
Multi-Stage	$32.11 - $35.14	$33.60
Blended Fair Value	$129.29
Current Price	$8.18
Upside	1,480.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.77%	23.02%	0.84	0.61	0.54	0.50	0.39	0.28	0.29	0.32	0.15	0.15
YoY Growth	-	-	38.95%	12.02%	7.39%	29.61%	39.57%	-2.98%	-11.09%	112.60%	1.18%	41.44%
Dividend Yield	-	-	10.11%	8.75%	9.40%	7.83%	3.64%	2.61%	2.69%	3.02%	1.42%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,370.35
(-) Cash Dividends Paid (M)	3,010.26
(=) Cash Retained (M)	9,360.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,474.07	1,546.29	927.78
Cash Retained (M)	9,360.09	9,360.09	9,360.09
(-) Cash Required (M)	-2,474.07	-1,546.29	-927.78
(=) Excess Retained (M)	6,886.02	7,813.80	8,432.31
(/) Shares Outstanding (M)	9,641.13	9,641.13	9,641.13
(=) Excess Retained per Share	0.71	0.81	0.87
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.71	0.81	0.87
(=) Adjusted Dividend	1.03	1.12	1.19
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$70.71	$224.99	$255.17
Upside / Downside	764.45%	2,650.44%	3,019.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,370.35	13,174.42	14,030.75	14,942.75	15,914.03	16,948.44	17,456.90
Payout Ratio	24.33%	37.47%	50.60%	63.73%	76.87%	90.00%	92.50%
Projected Dividends (M)	3,010.26	4,936.13	7,099.66	9,523.58	12,232.62	15,253.60	16,147.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,568.55	4,611.85	4,655.16
Year 2 PV (M)	6,081.63	6,197.47	6,314.40
Year 3 PV (M)	7,550.48	7,767.23	7,988.09
Year 4 PV (M)	8,976.05	9,321.25	9,676.30
Year 5 PV (M)	10,359.28	10,859.64	11,379.15
PV of Terminal Value (M)	272,023.02	285,161.83	298,803.50
Equity Value (M)	309,559.02	323,919.27	338,816.59
Shares Outstanding (M)	9,641.13	9,641.13	9,641.13
Fair Value	$32.11	$33.60	$35.14
Upside / Downside	292.52%	310.73%	329.62%

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

Shanghai Rural Commercial Bank Co., Ltd. (601825.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener