DDM Analysis: 601198.SS

Valuation Snapshot

Stable Growth	$77.44 - $135.32	$126.81
Multi-Stage	$22.43 - $24.57	$23.48
Blended Fair Value	$75.14
Current Price	$11.59
Upside	548.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.32%	10.75%	0.35	0.27	0.56	0.52	0.59	0.51	0.54	0.46	0.53	0.30
YoY Growth	-	-	30.18%	-51.99%	7.04%	-11.46%	15.48%	-5.76%	17.29%	-11.70%	76.71%	135.39%
Dividend Yield	-	-	3.04%	3.32%	6.68%	5.37%	5.41%	4.70%	3.91%	3.26%	2.86%	1.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,200.22
(-) Cash Dividends Paid (M)	541.28
(=) Cash Retained (M)	1,658.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	440.04	275.03	165.02
Cash Retained (M)	1,658.95	1,658.95	1,658.95
(-) Cash Required (M)	-440.04	-275.03	-165.02
(=) Excess Retained (M)	1,218.90	1,383.92	1,493.93
(/) Shares Outstanding (M)	3,229.06	3,229.06	3,229.06
(=) Excess Retained per Share	0.38	0.43	0.46
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.38	0.43	0.46
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	6.09%	6.09%	6.09%
Growth Rate	5.35%	6.35%	7.35%
Fair Value	$77.44	$126.81	$135.32
Upside / Downside	568.16%	994.12%	1,067.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,200.22	2,339.84	2,488.32	2,646.23	2,814.15	2,992.73	3,082.51
Payout Ratio	24.60%	37.68%	50.76%	63.84%	76.92%	90.00%	92.50%
Projected Dividends (M)	541.28	881.67	1,263.09	1,689.36	2,164.65	2,693.46	2,851.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.09%	6.09%	6.09%
Growth Rate	5.35%	6.35%	7.35%
Year 1 PV (M)	823.27	831.08	838.90
Year 2 PV (M)	1,101.29	1,122.29	1,143.50
Year 3 PV (M)	1,375.38	1,414.92	1,455.21
Year 4 PV (M)	1,645.59	1,708.97	1,774.16
Year 5 PV (M)	1,911.96	2,004.44	2,100.47
PV of Terminal Value (M)	65,559.91	68,731.21	72,024.05
Equity Value (M)	72,417.39	75,812.92	79,336.30
Shares Outstanding (M)	3,229.06	3,229.06	3,229.06
Fair Value	$22.43	$23.48	$24.57
Upside / Downside	93.50%	102.57%	111.99%

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

Dongxing Securities Corporation Limited (601198.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener