DDM Analysis: 601567.SS

Valuation Snapshot

Stable Growth	$103.07 - $281.08	$263.41
Multi-Stage	$40.35 - $44.11	$42.19
Blended Fair Value	$152.80
Current Price	$24.54
Upside	522.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.78%	14.60%	0.68	0.37	0.36	0.41	0.38	0.47	0.49	0.44	0.10	0.11
YoY Growth	-	-	86.11%	3.33%	-13.65%	8.32%	-19.16%	-3.56%	10.65%	349.41%	-7.89%	-39.18%
Dividend Yield	-	-	2.31%	1.27%	2.79%	3.75%	5.69%	6.37%	6.68%	4.95%	0.82%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,971.66
(-) Cash Dividends Paid (M)	1,293.60
(=) Cash Retained (M)	678.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	394.33	246.46	147.87
Cash Retained (M)	678.05	678.05	678.05
(-) Cash Required (M)	-394.33	-246.46	-147.87
(=) Excess Retained (M)	283.72	431.59	530.18
(/) Shares Outstanding (M)	1,395.01	1,395.01	1,395.01
(=) Excess Retained per Share	0.20	0.31	0.38
LTM Dividend per Share	0.93	0.93	0.93
(+) Excess Retained per Share	0.20	0.31	0.38
(=) Adjusted Dividend	1.13	1.24	1.31
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$103.07	$263.41	$281.08
Upside / Downside	320.01%	973.41%	1,045.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,971.66	2,099.81	2,236.30	2,381.66	2,536.47	2,701.34	2,782.38
Payout Ratio	65.61%	70.49%	75.37%	80.24%	85.12%	90.00%	92.50%
Projected Dividends (M)	1,293.60	1,480.12	1,685.41	1,911.14	2,159.09	2,431.20	2,573.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,374.70	1,387.73	1,400.76
Year 2 PV (M)	1,453.89	1,481.58	1,509.53
Year 3 PV (M)	1,531.19	1,575.14	1,619.93
Year 4 PV (M)	1,606.64	1,668.43	1,731.98
Year 5 PV (M)	1,680.28	1,761.44	1,845.71
PV of Terminal Value (M)	48,635.67	50,984.79	53,423.82
Equity Value (M)	56,282.37	58,859.11	61,531.73
Shares Outstanding (M)	1,395.01	1,395.01	1,395.01
Fair Value	$40.35	$42.19	$44.11
Upside / Downside	64.41%	71.93%	79.74%

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

Ningbo Sanxing Medical Electric Co.,Ltd. (601567.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener