DDM Analysis: 601156.SS

Valuation Snapshot

Stable Growth	$136.61 - $326.73	$306.20
Multi-Stage	$48.05 - $52.59	$50.28
Blended Fair Value	$178.24
Current Price	$15.75
Upside	1,031.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.04%	0.00%	0.39	0.36	0.69	0.00	0.34	0.16	0.27	0.02	0.01	0.00
YoY Growth	-	-	8.32%	-48.47%	151,897.37%	-99.87%	112.50%	-41.07%	1,568.83%	34.53%	0.00%	0.00%
Dividend Yield	-	-	2.74%	1.95%	4.56%	0.00%	1.51%	0.71%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,621.55
(-) Cash Dividends Paid (M)	1,074.78
(=) Cash Retained (M)	1,546.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	524.31	327.69	196.62
Cash Retained (M)	1,546.78	1,546.78	1,546.78
(-) Cash Required (M)	-524.31	-327.69	-196.62
(=) Excess Retained (M)	1,022.47	1,219.08	1,350.16
(/) Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
(=) Excess Retained per Share	0.64	0.76	0.85
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	0.64	0.76	0.85
(=) Adjusted Dividend	1.31	1.44	1.52
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$136.61	$306.20	$326.73
Upside / Downside	767.38%	1,844.11%	1,974.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,621.55	2,791.95	2,973.43	3,166.70	3,372.54	3,591.75	3,699.51
Payout Ratio	41.00%	50.80%	60.60%	70.40%	80.20%	90.00%	92.50%
Projected Dividends (M)	1,074.78	1,418.26	1,801.86	2,229.33	2,704.76	3,232.58	3,422.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,319.01	1,331.51	1,344.01
Year 2 PV (M)	1,558.49	1,588.18	1,618.14
Year 3 PV (M)	1,793.29	1,844.77	1,897.22
Year 4 PV (M)	2,023.47	2,101.29	2,181.33
Year 5 PV (M)	2,249.10	2,357.74	2,470.53
PV of Terminal Value (M)	67,736.19	71,007.88	74,404.78
Equity Value (M)	76,679.56	80,231.36	83,916.01
Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
Fair Value	$48.05	$50.28	$52.59
Upside / Downside	205.11%	219.24%	233.90%

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

Ticker

Industry

Sector

Eastern Air Logistics Co., Ltd. (601156.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener