DDM Analysis: 601156.SS

Valuation Snapshot

Stable Growth	$136.61 - $326.73	$306.20
Multi-Stage	$48.05 - $52.59	$50.28
Blended Fair Value	$178.24
Current Price	$15.75
Upside	1,031.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.04%	0.00%	0.39	0.36	0.69	0.00	0.34	0.16	0.27	0.02	0.01	0.00
YoY Growth	-	-	8.32%	-48.47%	151,897.37%	-99.87%	112.50%	-41.07%	1,568.83%	34.53%	0.00%	0.00%
Dividend Yield	-	-	2.74%	1.95%	4.56%	0.00%	1.51%	0.71%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,621.55
(-) Cash Dividends Paid (M)	1,074.78
(=) Cash Retained (M)	1,546.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	524.31	327.69	196.62
Cash Retained (M)	1,546.78	1,546.78	1,546.78
(-) Cash Required (M)	-524.31	-327.69	-196.62
(=) Excess Retained (M)	1,022.47	1,219.08	1,350.16
(/) Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
(=) Excess Retained per Share	0.64	0.76	0.85
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	0.64	0.76	0.85
(=) Adjusted Dividend	1.31	1.44	1.52
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$136.61	$306.20	$326.73
Upside / Downside	767.35%	1,844.11%	1,974.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,621.55	2,791.95	2,973.43	3,166.70	3,372.54	3,591.75	3,699.51
Payout Ratio	41.00%	50.80%	60.60%	70.40%	80.20%	90.00%	92.50%
Projected Dividends (M)	1,074.78	1,418.26	1,801.86	2,229.33	2,704.76	3,232.58	3,422.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,319.01	1,331.51	1,344.01
Year 2 PV (M)	1,558.49	1,588.18	1,618.14
Year 3 PV (M)	1,793.29	1,844.77	1,897.22
Year 4 PV (M)	2,023.47	2,101.29	2,181.33
Year 5 PV (M)	2,249.10	2,357.73	2,470.52
PV of Terminal Value (M)	67,735.25	71,006.88	74,403.73
Equity Value (M)	76,678.60	80,230.35	83,914.96
Shares Outstanding (M)	1,595.67	1,595.67	1,595.67
Fair Value	$48.05	$50.28	$52.59
Upside / Downside	205.11%	219.24%	233.90%

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

Eastern Air Logistics Co., Ltd. (601156.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener