DDM Analysis: 601808.SS

Valuation Snapshot

Stable Growth	$12.89 - $24.76	$17.65
Multi-Stage	$16.76 - $18.38	$17.56
Blended Fair Value	$17.60
Current Price	$13.46
Upside	30.76%
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	41.81%	-0.68%	0.40	0.16	0.15	0.17	0.16	0.07	0.06	0.05	0.07	0.48
YoY Growth	-	-	150.90%	6.67%	-11.76%	6.25%	128.57%	16.67%	20.00%	-26.47%	-85.83%	11.63%
Dividend Yield	-	-	2.85%	0.83%	1.03%	1.25%	1.08%	0.60%	0.57%	0.44%	0.54%	3.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,901.63
(-) Cash Dividends Paid (M)	1,706.88
(=) Cash Retained (M)	2,194.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	780.33	487.70	292.62
Cash Retained (M)	2,194.74	2,194.74	2,194.74
(-) Cash Required (M)	-780.33	-487.70	-292.62
(=) Excess Retained (M)	1,414.42	1,707.04	1,902.12
(/) Shares Outstanding (M)	4,771.59	4,771.59	4,771.59
(=) Excess Retained per Share	0.30	0.36	0.40
LTM Dividend per Share	0.36	0.36	0.36
(+) Excess Retained per Share	0.30	0.36	0.40
(=) Adjusted Dividend	0.65	0.72	0.76
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	2.08%	3.08%	4.08%
Fair Value	$12.89	$17.65	$24.76
Upside / Downside	-4.22%	31.10%	83.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,901.63	4,021.90	4,145.88	4,273.68	4,405.42	4,541.23	4,677.46
Payout Ratio	43.75%	53.00%	62.25%	71.50%	80.75%	90.00%	92.50%
Projected Dividends (M)	1,706.88	2,131.54	2,580.76	3,055.65	3,557.36	4,087.10	4,326.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	2.08%	3.08%	4.08%
Year 1 PV (M)	1,967.95	1,987.23	2,006.50
Year 2 PV (M)	2,199.82	2,243.13	2,286.86
Year 3 PV (M)	2,404.71	2,476.07	2,548.84
Year 4 PV (M)	2,584.68	2,687.46	2,793.27
Year 5 PV (M)	2,741.66	2,878.61	3,020.97
PV of Terminal Value (M)	68,095.55	71,496.86	75,032.74
Equity Value (M)	79,994.38	83,769.35	87,689.18
Shares Outstanding (M)	4,771.59	4,771.59	4,771.59
Fair Value	$16.76	$17.56	$18.38
Upside / Downside	24.55%	30.43%	36.53%

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 Oilfield Services Limited (601808.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener