DDM Analysis: 601600.SS

Valuation Snapshot

Stable Growth	$13.04 - $24.72	$17.76
Multi-Stage	$13.30 - $14.57	$13.92
Blended Fair Value	$15.84
Current Price	$8.24
Upside	92.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	67.98%	-3.54%	0.28	0.20	0.01	0.02	0.02	0.02	0.02	0.03	0.03	0.35
YoY Growth	-	-	35.78%	3,084.85%	-68.80%	-17.04%	19.50%	-14.10%	-18.21%	15.45%	-92.82%	-10.50%
Dividend Yield	-	-	3.70%	2.82%	0.12%	0.35%	0.65%	0.72%	0.54%	0.62%	0.55%	8.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,255.44
(-) Cash Dividends Paid (M)	2,390.89
(=) Cash Retained (M)	11,864.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,851.09	1,781.93	1,069.16
Cash Retained (M)	11,864.54	11,864.54	11,864.54
(-) Cash Required (M)	-2,851.09	-1,781.93	-1,069.16
(=) Excess Retained (M)	9,013.46	10,082.61	10,795.38
(/) Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.67	0.73	0.77
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	3.26%	4.26%	5.26%
Fair Value	$13.04	$17.76	$24.72
Upside / Downside	58.23%	115.49%	199.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,255.44	14,862.53	15,495.49	16,155.40	16,843.41	17,560.72	18,087.54
Payout Ratio	16.77%	31.42%	46.06%	60.71%	75.35%	90.00%	92.50%
Projected Dividends (M)	2,390.89	4,669.43	7,137.70	9,807.73	12,692.24	15,804.65	16,730.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	3.26%	4.26%	5.26%
Year 1 PV (M)	4,260.52	4,301.78	4,343.04
Year 2 PV (M)	5,942.31	6,057.97	6,174.73
Year 3 PV (M)	7,450.14	7,668.70	7,891.48
Year 4 PV (M)	8,796.97	9,142.72	9,498.57
Year 5 PV (M)	9,994.89	10,488.33	11,001.07
PV of Terminal Value (M)	190,764.77	200,182.65	209,968.87
Equity Value (M)	227,209.61	237,842.15	248,877.77
Shares Outstanding (M)	17,081.14	17,081.14	17,081.14
Fair Value	$13.30	$13.92	$14.57
Upside / Downside	61.43%	68.98%	76.82%

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

Aluminum Corporation of China Limited (601600.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener