DDM Analysis: 601827.SS

Valuation Snapshot

Stable Growth	$125.64 - $148.05	$138.73
Multi-Stage	$40.60 - $44.57	$42.55
Blended Fair Value	$90.64
Current Price	$8.18
Upside	1,008.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.06%	0.00%	0.40	0.39	0.42	0.34	0.19	0.16	0.22	0.08	0.06	0.05
YoY Growth	-	-	2.29%	-7.02%	21.29%	85.67%	16.47%	-26.61%	179.43%	19.39%	21.24%	0.00%
Dividend Yield	-	-	4.71%	5.05%	5.93%	4.39%	2.19%	1.62%	2.20%	0.79%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,262.14
(-) Cash Dividends Paid (M)	188.78
(=) Cash Retained (M)	1,073.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	252.43	157.77	94.66
Cash Retained (M)	1,073.36	1,073.36	1,073.36
(-) Cash Required (M)	-252.43	-157.77	-94.66
(=) Excess Retained (M)	820.93	915.59	978.70
(/) Shares Outstanding (M)	1,680.32	1,680.32	1,680.32
(=) Excess Retained per Share	0.49	0.54	0.58
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.49	0.54	0.58
(=) Adjusted Dividend	0.60	0.66	0.69
WACC / Discount Rate	4.84%	4.84%	4.84%
Growth Rate	4.54%	5.54%	6.54%
Fair Value	$125.64	$138.73	$148.05
Upside / Downside	1,435.94%	1,596.00%	1,709.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,262.14	1,332.09	1,405.91	1,483.83	1,566.06	1,652.86	1,702.44
Payout Ratio	14.96%	29.97%	44.97%	59.98%	74.99%	90.00%	92.50%
Projected Dividends (M)	188.78	399.17	632.30	890.04	1,174.41	1,487.57	1,574.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.84%	4.84%	4.84%
Growth Rate	4.54%	5.54%	6.54%
Year 1 PV (M)	377.14	380.74	384.35
Year 2 PV (M)	564.43	575.28	586.23
Year 3 PV (M)	750.65	772.40	794.57
Year 4 PV (M)	935.82	972.14	1,009.52
Year 5 PV (M)	1,119.93	1,174.53	1,231.24
PV of Terminal Value (M)	64,471.36	67,614.43	70,878.91
Equity Value (M)	68,219.34	71,489.53	74,884.81
Shares Outstanding (M)	1,680.32	1,680.32	1,680.32
Fair Value	$40.60	$42.55	$44.57
Upside / Downside	396.32%	420.11%	444.81%

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

Chongqing Sanfeng Environment Group Corp., Ltd. (601827.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener