DDM Analysis: 601901.SS

Valuation Snapshot

Stable Growth	$30.66 - $99.23	$92.99
Multi-Stage	$13.13 - $14.37	$13.74
Blended Fair Value	$53.37
Current Price	$8.14
Upside	555.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	25.33%	0.22	0.11	0.11	0.11	0.15	0.31	0.20	0.27	0.39	0.07
YoY Growth	-	-	95.94%	-0.21%	4.31%	-28.05%	-51.70%	51.71%	-25.75%	-29.74%	428.30%	222.74%
Dividend Yield	-	-	2.79%	1.35%	1.59%	1.58%	1.70%	4.27%	2.61%	4.39%	4.78%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,041.27
(-) Cash Dividends Paid (M)	1,425.81
(=) Cash Retained (M)	2,615.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	808.25	505.16	303.10
Cash Retained (M)	2,615.45	2,615.45	2,615.45
(-) Cash Required (M)	-808.25	-505.16	-303.10
(=) Excess Retained (M)	1,807.20	2,110.30	2,312.36
(/) Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
(=) Excess Retained per Share	0.22	0.26	0.29
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.22	0.26	0.29
(=) Adjusted Dividend	0.40	0.44	0.46
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30.66	$92.99	$99.23
Upside / Downside	276.68%	1,042.39%	1,119.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,041.27	4,303.95	4,583.71	4,881.65	5,198.95	5,536.89	5,702.99
Payout Ratio	35.28%	46.23%	57.17%	68.11%	79.06%	90.00%	92.50%
Projected Dividends (M)	1,425.81	1,989.50	2,620.45	3,325.01	4,110.10	4,983.20	5,275.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,844.07	1,861.55	1,879.03
Year 2 PV (M)	2,251.35	2,294.23	2,337.51
Year 3 PV (M)	2,647.85	2,723.86	2,801.31
Year 4 PV (M)	3,033.79	3,150.46	3,270.46
Year 5 PV (M)	3,409.37	3,574.04	3,745.02
PV of Terminal Value (M)	93,178.95	97,679.53	102,352.35
Equity Value (M)	106,365.37	111,283.67	116,385.69
Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
Fair Value	$13.13	$13.74	$14.37
Upside / Downside	61.33%	68.79%	76.53%

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

Founder Securities Co., Ltd. (601901.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener