DDM Analysis: 601326.SS

Valuation Snapshot

Stable Growth	$2.34 - $3.50	$2.89
Multi-Stage	$5.57 - $6.14	$5.85
Blended Fair Value	$4.37
Current Price	$3.39
Upside	28.91%
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	-3.63%	-11.99%	0.11	0.11	0.11	0.12	0.14	0.14	0.17	0.08	0.23	0.43
YoY Growth	-	-	0.85%	3.51%	-9.28%	-17.24%	6.03%	-21.48%	122.20%	-66.61%	-45.69%	5.97%
Dividend Yield	-	-	3.37%	3.40%	3.82%	4.30%	5.16%	5.11%	3.79%	1.40%	6.92%	12.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,616.71
(-) Cash Dividends Paid (M)	527.99
(=) Cash Retained (M)	1,088.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	323.34	202.09	121.25
Cash Retained (M)	1,088.72	1,088.72	1,088.72
(-) Cash Required (M)	-323.34	-202.09	-121.25
(=) Excess Retained (M)	765.38	886.63	967.47
(/) Shares Outstanding (M)	5,669.86	5,669.86	5,669.86
(=) Excess Retained per Share	0.13	0.16	0.17
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.13	0.16	0.17
(=) Adjusted Dividend	0.23	0.25	0.26
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.96%	-1.96%	-0.96%
Fair Value	$2.34	$2.89	$3.50
Upside / Downside	-30.99%	-14.73%	3.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,616.71	1,585.10	1,554.11	1,523.72	1,493.93	1,464.72	1,508.66
Payout Ratio	32.66%	44.13%	55.59%	67.06%	78.53%	90.00%	92.50%
Projected Dividends (M)	527.99	699.45	864.01	1,021.86	1,173.21	1,318.25	1,395.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.96%	-1.96%	-0.96%
Year 1 PV (M)	650.02	656.72	663.41
Year 2 PV (M)	746.19	761.65	777.27
Year 3 PV (M)	820.15	845.77	871.91
Year 4 PV (M)	875.08	911.71	949.48
Year 5 PV (M)	913.77	961.83	1,011.89
PV of Terminal Value (M)	27,579.10	29,029.64	30,540.58
Equity Value (M)	31,584.31	33,167.31	34,814.53
Shares Outstanding (M)	5,669.86	5,669.86	5,669.86
Fair Value	$5.57	$5.85	$6.14
Upside / Downside	64.32%	72.56%	81.13%

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

Ticker

Industry

Sector

Qinhuangdao Port Co., Ltd. (601326.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener