DDM Analysis: 601995.SS

Valuation Snapshot

Stable Growth	$29.82 - $55.51	$40.33
Multi-Stage	$44.70 - $49.01	$46.82
Blended Fair Value	$43.57
Current Price	$36.89
Upside	18.11%
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	14.21%	0.00%	0.28	0.19	0.31	0.19	0.88	0.14	0.14	0.14	0.01	0.00
YoY Growth	-	-	50.00%	-40.00%	66.67%	-79.00%	516.68%	0.00%	5.21%	1,018.63%	0.00%	0.00%
Dividend Yield	-	-	0.80%	0.57%	0.79%	0.45%	1.80%	0.38%	0.38%	0.36%	0.03%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,402.87
(-) Cash Dividends Paid (M)	5,862.35
(=) Cash Retained (M)	3,540.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,880.57	1,175.36	705.22
Cash Retained (M)	3,540.52	3,540.52	3,540.52
(-) Cash Required (M)	-1,880.57	-1,175.36	-705.22
(=) Excess Retained (M)	1,659.95	2,365.16	2,835.31
(/) Shares Outstanding (M)	4,690.66	4,690.66	4,690.66
(=) Excess Retained per Share	0.35	0.50	0.60
LTM Dividend per Share	1.25	1.25	1.25
(+) Excess Retained per Share	0.35	0.50	0.60
(=) Adjusted Dividend	1.60	1.75	1.85
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	1.42%	2.42%	3.42%
Fair Value	$29.82	$40.33	$55.51
Upside / Downside	-19.17%	9.32%	50.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,402.87	9,630.04	9,862.70	10,100.98	10,345.01	10,594.94	10,912.79
Payout Ratio	62.35%	67.88%	73.41%	78.94%	84.47%	90.00%	92.50%
Projected Dividends (M)	5,862.35	6,536.59	7,239.99	7,973.56	8,738.36	9,535.45	10,094.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	1.42%	2.42%	3.42%
Year 1 PV (M)	6,056.65	6,116.37	6,176.09
Year 2 PV (M)	6,215.84	6,339.03	6,463.42
Year 3 PV (M)	6,343.01	6,532.50	6,725.73
Year 4 PV (M)	6,441.00	6,698.83	6,964.32
Year 5 PV (M)	6,512.47	6,839.94	7,180.46
PV of Terminal Value (M)	178,122.54	187,079.22	196,392.63
Equity Value (M)	209,691.52	219,605.89	229,902.65
Shares Outstanding (M)	4,690.66	4,690.66	4,690.66
Fair Value	$44.70	$46.82	$49.01
Upside / Downside	21.18%	26.91%	32.86%

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

China International Capital Corporation Limited (601995.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener