DDM Analysis: 601877.SS

Valuation Snapshot

Stable Growth	$154.89 - $422.38	$395.83
Multi-Stage	$60.69 - $66.34	$63.46
Blended Fair Value	$229.65
Current Price	$30.71
Upside	647.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.26%	0.64%	0.55	0.76	0.86	0.96	0.85	0.85	1.17	0.55	0.58	0.51
YoY Growth	-	-	-27.88%	-11.51%	-9.92%	13.42%	-0.33%	-27.28%	113.38%	-5.49%	13.54%	-1.49%
Dividend Yield	-	-	2.34%	3.74%	3.09%	2.42%	2.33%	3.59%	4.13%	2.07%	2.88%	2.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,555.82
(-) Cash Dividends Paid (M)	3,053.54
(=) Cash Retained (M)	1,502.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	911.16	569.48	341.69
Cash Retained (M)	1,502.28	1,502.28	1,502.28
(-) Cash Required (M)	-911.16	-569.48	-341.69
(=) Excess Retained (M)	591.11	932.80	1,160.59
(/) Shares Outstanding (M)	2,145.07	2,145.07	2,145.07
(=) Excess Retained per Share	0.28	0.43	0.54
LTM Dividend per Share	1.42	1.42	1.42
(+) Excess Retained per Share	0.28	0.43	0.54
(=) Adjusted Dividend	1.70	1.86	1.96
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$154.89	$395.83	$422.38
Upside / Downside	404.35%	1,188.94%	1,275.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,555.82	4,851.95	5,167.32	5,503.20	5,860.91	6,241.87	6,429.12
Payout Ratio	67.03%	71.62%	76.22%	80.81%	85.41%	90.00%	92.50%
Projected Dividends (M)	3,053.54	3,474.97	3,938.28	4,447.14	5,005.51	5,617.68	5,946.94

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)	3,227.47	3,258.07	3,288.66
Year 2 PV (M)	3,397.27	3,461.98	3,527.30
Year 3 PV (M)	3,563.01	3,665.29	3,769.51
Year 4 PV (M)	3,724.75	3,867.99	4,015.33
Year 5 PV (M)	3,882.56	4,070.08	4,264.79
PV of Terminal Value (M)	112,380.33	117,808.35	123,444.10
Equity Value (M)	130,175.40	136,131.76	142,309.69
Shares Outstanding (M)	2,145.07	2,145.07	2,145.07
Fair Value	$60.69	$63.46	$66.34
Upside / Downside	97.61%	106.65%	116.03%

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

Zhejiang Chint Electrics Co., Ltd. (601877.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener