DDM Analysis: 601880.SS

Valuation Snapshot

Stable Growth	$0.66 - $1.05	$0.84
Multi-Stage	$0.82 - $0.90	$0.86
Blended Fair Value	$0.85
Current Price	$1.74
Upside	-51.20%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.09%	-2.80%	0.03	0.04	0.04	0.06	0.03	0.04	0.03	0.03	0.04	0.03
YoY Growth	-	-	-23.96%	-15.17%	-22.23%	120.49%	-30.37%	6.19%	-0.43%	-4.49%	16.82%	-17.12%
Dividend Yield	-	-	1.89%	2.60%	2.73%	3.26%	1.44%	2.11%	1.34%	1.37%	1.17%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,498.66
(-) Cash Dividends Paid (M)	197.07
(=) Cash Retained (M)	1,301.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	299.73	187.33	112.40
Cash Retained (M)	1,301.59	1,301.59	1,301.59
(-) Cash Required (M)	-299.73	-187.33	-112.40
(=) Excess Retained (M)	1,001.86	1,114.26	1,189.19
(/) Shares Outstanding (M)	22,868.02	22,868.02	22,868.02
(=) Excess Retained per Share	0.04	0.05	0.05
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.04	0.05	0.05
(=) Adjusted Dividend	0.05	0.06	0.06
WACC / Discount Rate	9.37%	9.37%	9.37%
Growth Rate	1.37%	2.37%	3.37%
Fair Value	$0.66	$0.84	$1.05
Upside / Downside	-61.80%	-51.77%	-39.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,498.66	1,534.22	1,570.63	1,607.90	1,646.05	1,685.11	1,735.66
Payout Ratio	13.15%	28.52%	43.89%	59.26%	74.63%	90.00%	92.50%
Projected Dividends (M)	197.07	437.56	689.35	952.84	1,228.45	1,516.60	1,605.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.37%	9.37%	9.37%
Growth Rate	1.37%	2.37%	3.37%
Year 1 PV (M)	396.17	400.08	403.99
Year 2 PV (M)	565.11	576.31	587.63
Year 3 PV (M)	707.23	728.36	749.92
Year 4 PV (M)	825.55	858.61	892.65
Year 5 PV (M)	922.79	969.21	1,017.48
PV of Terminal Value (M)	15,340.22	16,111.92	16,914.37
Equity Value (M)	18,757.06	19,644.48	20,566.02
Shares Outstanding (M)	22,868.02	22,868.02	22,868.02
Fair Value	$0.82	$0.86	$0.90
Upside / Downside	-52.86%	-50.63%	-48.31%

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

Liaoning Port Co., Ltd. (601880.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener