DDM Analysis: 601127.SS

Valuation Snapshot

Stable Growth	$40.81 - $60.51	$50.22
Multi-Stage	$35.24 - $38.29	$36.74
Blended Fair Value	$43.48
Current Price	$171.57
Upside	-74.66%
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	7.90%	12.31%	0.40	0.16	0.18	0.16	0.21	0.27	0.29	0.26	0.00	0.07
YoY Growth	-	-	150.41%	-11.17%	9.24%	-22.76%	-22.05%	-7.37%	12.38%	0.00%	-100.00%	-46.43%
Dividend Yield	-	-	0.32%	0.18%	0.47%	0.38%	0.91%	3.39%	1.75%	1.38%	0.00%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,220.37
(-) Cash Dividends Paid (M)	2,200.27
(=) Cash Retained (M)	5,020.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,444.07	902.55	541.53
Cash Retained (M)	5,020.10	5,020.10	5,020.10
(-) Cash Required (M)	-1,444.07	-902.55	-541.53
(=) Excess Retained (M)	3,576.03	4,117.55	4,478.57
(/) Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
(=) Excess Retained per Share	2.33	2.69	2.92
LTM Dividend per Share	1.43	1.43	1.43
(+) Excess Retained per Share	2.33	2.69	2.92
(=) Adjusted Dividend	3.77	4.12	4.36
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$40.81	$50.22	$60.51
Upside / Downside	-76.21%	-70.73%	-64.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,220.37	7,689.69	8,189.52	8,721.84	9,288.76	9,892.53	10,189.31
Payout Ratio	30.47%	42.38%	54.28%	66.19%	78.09%	90.00%	92.50%
Projected Dividends (M)	2,200.27	3,258.77	4,445.59	5,772.92	7,254.02	8,903.28	9,425.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	15.24%	15.24%	15.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,801.32	2,827.88	2,854.43
Year 2 PV (M)	3,285.09	3,347.66	3,410.82
Year 3 PV (M)	3,667.10	3,772.37	3,879.63
Year 4 PV (M)	3,961.09	4,113.42	4,270.11
Year 5 PV (M)	4,179.22	4,381.07	4,590.66
PV of Terminal Value (M)	36,152.47	37,898.64	39,711.65
Equity Value (M)	54,046.28	56,341.04	58,717.30
Shares Outstanding (M)	1,533.47	1,533.47	1,533.47
Fair Value	$35.24	$36.74	$38.29
Upside / Downside	-79.46%	-78.59%	-77.68%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Seres Group Co.,Ltd. (601127.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener