DDM Analysis: 601127.SS

Valuation Snapshot

Stable Growth	$40.81 - $60.51	$50.22
Multi-Stage	$35.24 - $38.29	$36.74
Blended Fair Value	$43.48
Current Price	$171.57
Upside	-74.66%
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	7.90%	12.31%	0.40	0.16	0.18	0.16	0.21	0.27	0.29	0.26	0.00	0.07
YoY Growth	-	-	150.41%	-11.17%	9.24%	-22.76%	-22.05%	-7.37%	12.38%	0.00%	-100.00%	-46.43%
Dividend Yield	-	-	0.32%	0.18%	0.47%	0.38%	0.91%	3.39%	1.75%	1.38%	0.00%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,220.37
(-) Cash Dividends Paid (M)	2,200.27
(=) Cash Retained (M)	5,020.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,444.07	902.55	541.53
Cash Retained (M)	5,020.10	5,020.10	5,020.10
(-) Cash Required (M)	-1,444.07	-902.55	-541.53
(=) Excess Retained (M)	3,576.03	4,117.55	4,478.57
(/) Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
(=) Excess Retained per Share	2.33	2.69	2.92
LTM Dividend per Share	1.43	1.43	1.43
(+) Excess Retained per Share	2.33	2.69	2.92
(=) Adjusted Dividend	3.77	4.12	4.36
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$40.81	$50.22	$60.51
Upside / Downside	-76.21%	-70.73%	-64.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,220.37	7,689.69	8,189.52	8,721.84	9,288.76	9,892.53	10,189.31
Payout Ratio	30.47%	42.38%	54.28%	66.19%	78.09%	90.00%	92.50%
Projected Dividends (M)	2,200.27	3,258.77	4,445.59	5,772.92	7,254.02	8,903.28	9,425.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,801.32	2,827.88	2,854.43
Year 2 PV (M)	3,285.09	3,347.66	3,410.82
Year 3 PV (M)	3,667.10	3,772.37	3,879.63
Year 4 PV (M)	3,961.09	4,113.42	4,270.11
Year 5 PV (M)	4,179.22	4,381.07	4,590.66
PV of Terminal Value (M)	36,152.47	37,898.64	39,711.65
Equity Value (M)	54,046.28	56,341.04	58,717.30
Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
Fair Value	$35.24	$36.74	$38.29
Upside / Downside	-79.46%	-78.59%	-77.68%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Seres Group Co.,Ltd. (601127.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener