DDM Analysis: 601020.SS

Valuation Snapshot

Stable Growth	$23.38 - $52.88	$33.95
Multi-Stage	$16.45 - $17.98	$17.20
Blended Fair Value	$25.57
Current Price	$27.31
Upside	-6.36%
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	-1.03%	9.44%	0.08	0.04	0.03	0.03	0.03	0.09	0.11	0.11	0.07	0.06
YoY Growth	-	-	104.63%	23.38%	16.13%	-5.63%	-65.68%	-21.60%	-1.00%	68.62%	11.11%	78.57%
Dividend Yield	-	-	0.41%	0.46%	0.32%	0.23%	0.50%	1.55%	1.35%	0.94%	0.28%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	901.72
(-) Cash Dividends Paid (M)	57.37
(=) Cash Retained (M)	844.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	180.34	112.72	67.63
Cash Retained (M)	844.35	844.35	844.35
(-) Cash Required (M)	-180.34	-112.72	-67.63
(=) Excess Retained (M)	664.01	731.64	776.72
(/) Shares Outstanding (M)	779.55	779.55	779.55
(=) Excess Retained per Share	0.85	0.94	1.00
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.85	0.94	1.00
(=) Adjusted Dividend	0.93	1.01	1.07
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23.38	$33.95	$52.88
Upside / Downside	-14.38%	24.30%	93.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	901.72	960.34	1,022.76	1,089.24	1,160.04	1,235.44	1,272.50
Payout Ratio	6.36%	23.09%	39.82%	56.54%	73.27%	90.00%	92.50%
Projected Dividends (M)	57.37	221.74	407.24	615.91	849.99	1,111.89	1,177.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	200.28	202.18	204.08
Year 2 PV (M)	332.23	338.55	344.94
Year 3 PV (M)	453.84	466.86	480.14
Year 4 PV (M)	565.70	587.46	609.84
Year 5 PV (M)	668.40	700.68	734.20
PV of Terminal Value (M)	10,599.97	11,111.96	11,643.53
Equity Value (M)	12,820.42	13,407.69	14,016.73
Shares Outstanding (M)	779.55	779.55	779.55
Fair Value	$16.45	$17.20	$17.98
Upside / Downside	-39.78%	-37.02%	-34.16%

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

Tibet Huayu Mining Co., Ltd. (601020.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener