DDM Analysis: 601888.SS

Valuation Snapshot

Stable Growth	$31.76 - $69.04	$45.48
Multi-Stage	$24.32 - $26.50	$25.39
Blended Fair Value	$35.44
Current Price	$71.57
Upside	-50.49%
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	26.64%	24.51%	1.69	0.80	1.42	0.94	0.68	0.52	0.49	0.47	0.24	0.22
YoY Growth	-	-	111.32%	-43.49%	50.00%	38.89%	30.91%	5.77%	4.00%	100.00%	8.69%	15.00%
Dividend Yield	-	-	2.81%	0.91%	0.77%	0.57%	0.22%	0.77%	0.70%	0.89%	0.83%	0.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,399.78
(-) Cash Dividends Paid (M)	2,107.40
(=) Cash Retained (M)	1,292.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	679.96	424.97	254.98
Cash Retained (M)	1,292.38	1,292.38	1,292.38
(-) Cash Required (M)	-679.96	-424.97	-254.98
(=) Excess Retained (M)	612.42	867.40	1,037.39
(/) Shares Outstanding (M)	2,068.86	2,068.86	2,068.86
(=) Excess Retained per Share	0.30	0.42	0.50
LTM Dividend per Share	1.02	1.02	1.02
(+) Excess Retained per Share	0.30	0.42	0.50
(=) Adjusted Dividend	1.31	1.44	1.52
WACC / Discount Rate	9.87%	9.87%	9.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31.76	$45.48	$69.04
Upside / Downside	-55.62%	-36.45%	-3.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,399.78	3,620.76	3,856.11	4,106.76	4,373.70	4,657.99	4,797.73
Payout Ratio	61.99%	67.59%	73.19%	78.79%	84.40%	90.00%	92.50%
Projected Dividends (M)	2,107.40	2,447.24	2,822.36	3,235.90	3,691.28	4,192.19	4,437.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.87%	9.87%	9.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,206.55	2,227.46	2,248.38
Year 2 PV (M)	2,294.48	2,338.18	2,382.30
Year 3 PV (M)	2,371.94	2,440.03	2,509.41
Year 4 PV (M)	2,439.62	2,533.44	2,629.94
Year 5 PV (M)	2,498.17	2,618.83	2,744.11
PV of Terminal Value (M)	38,512.34	40,372.50	42,303.86
Equity Value (M)	50,323.09	52,530.45	54,817.99
Shares Outstanding (M)	2,068.86	2,068.86	2,068.86
Fair Value	$24.32	$25.39	$26.50
Upside / Downside	-66.01%	-64.52%	-62.98%

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

China Tourism Group Duty Free Corporation Limited (601888.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener