DDM Analysis: 601901.SS

Valuation Snapshot

Stable Growth	$30.66 - $99.23	$92.99
Multi-Stage	$13.13 - $14.37	$13.74
Blended Fair Value	$53.37
Current Price	$8.14
Upside	555.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	25.33%	0.22	0.11	0.11	0.11	0.15	0.31	0.20	0.27	0.39	0.07
YoY Growth	-	-	95.94%	-0.21%	4.31%	-28.05%	-51.70%	51.71%	-25.75%	-29.74%	428.30%	222.74%
Dividend Yield	-	-	2.79%	1.35%	1.59%	1.58%	1.70%	4.27%	2.61%	4.39%	4.78%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,041.27
(-) Cash Dividends Paid (M)	1,425.81
(=) Cash Retained (M)	2,615.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	808.25	505.16	303.10
Cash Retained (M)	2,615.45	2,615.45	2,615.45
(-) Cash Required (M)	-808.25	-505.16	-303.10
(=) Excess Retained (M)	1,807.20	2,110.30	2,312.36
(/) Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
(=) Excess Retained per Share	0.22	0.26	0.29
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.22	0.26	0.29
(=) Adjusted Dividend	0.40	0.44	0.46
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30.66	$92.99	$99.23
Upside / Downside	276.68%	1,042.39%	1,119.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,041.27	4,303.95	4,583.71	4,881.65	5,198.95	5,536.89	5,702.99
Payout Ratio	35.28%	46.23%	57.17%	68.11%	79.06%	90.00%	92.50%
Projected Dividends (M)	1,425.81	1,989.50	2,620.45	3,325.01	4,110.10	4,983.20	5,275.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,844.07	1,861.55	1,879.03
Year 2 PV (M)	2,251.35	2,294.23	2,337.51
Year 3 PV (M)	2,647.85	2,723.86	2,801.31
Year 4 PV (M)	3,033.79	3,150.46	3,270.46
Year 5 PV (M)	3,409.37	3,574.04	3,745.02
PV of Terminal Value (M)	93,178.95	97,679.53	102,352.35
Equity Value (M)	106,365.37	111,283.67	116,385.69
Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
Fair Value	$13.13	$13.74	$14.37
Upside / Downside	61.33%	68.79%	76.53%

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

Founder Securities Co., Ltd. (601901.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener