DDM Analysis: 601019.SS

Valuation Snapshot

Stable Growth	$16.44 - $43.08	$25.04
Multi-Stage	$20.38 - $22.36	$21.35
Blended Fair Value	$23.20
Current Price	$7.66
Upside	202.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.98%	11.89%	0.55	0.38	0.35	0.32	0.31	0.29	0.22	0.19	0.32	0.06
YoY Growth	-	-	43.92%	11.20%	9.38%	0.21%	9.69%	30.90%	15.70%	-39.86%	404.09%	-65.18%
Dividend Yield	-	-	5.68%	3.39%	4.37%	4.88%	5.29%	4.44%	2.48%	1.87%	2.15%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,544.11
(-) Cash Dividends Paid (M)	648.39
(=) Cash Retained (M)	895.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	308.82	193.01	115.81
Cash Retained (M)	895.72	895.72	895.72
(-) Cash Required (M)	-308.82	-193.01	-115.81
(=) Excess Retained (M)	586.90	702.70	779.91
(/) Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
(=) Excess Retained per Share	0.28	0.33	0.37
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.28	0.33	0.37
(=) Adjusted Dividend	0.58	0.64	0.67
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Fair Value	$16.44	$25.04	$43.08
Upside / Downside	114.61%	226.95%	462.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,544.11	1,599.54	1,656.96	1,716.44	1,778.05	1,841.88	1,897.14
Payout Ratio	41.99%	51.59%	61.19%	70.80%	80.40%	90.00%	92.50%
Projected Dividends (M)	648.39	825.25	1,013.97	1,215.18	1,429.52	1,657.69	1,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	2.59%	3.59%	4.59%
Year 1 PV (M)	769.39	776.89	784.39
Year 2 PV (M)	881.34	898.61	916.04
Year 3 PV (M)	984.73	1,013.81	1,043.46
Year 4 PV (M)	1,080.01	1,122.74	1,166.73
Year 5 PV (M)	1,167.62	1,225.65	1,285.96
PV of Terminal Value (M)	38,324.53	40,229.15	42,208.76
Equity Value (M)	43,207.63	45,266.86	47,405.34
Shares Outstanding (M)	2,120.44	2,120.44	2,120.44
Fair Value	$20.38	$21.35	$22.36
Upside / Downside	166.01%	178.69%	191.86%

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

Analysis Mode

Ticker

Industry

Sector

Shandong Publishing&Media Co.,Ltd (601019.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener