DDM Analysis: 601158.SS

Valuation Snapshot

Stable Growth	$2.48 - $4.53	$3.33
Multi-Stage	$4.48 - $4.92	$4.69
Blended Fair Value	$4.01
Current Price	$4.64
Upside	-13.49%
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	-5.27%	-2.86%	0.23	0.32	0.30	0.28	0.26	0.30	0.32	0.30	0.28	0.29
YoY Growth	-	-	-28.75%	8.98%	5.24%	7.80%	-13.43%	-5.74%	6.56%	7.37%	-2.58%	-6.60%
Dividend Yield	-	-	4.77%	5.60%	5.52%	4.44%	4.04%	5.79%	5.16%	4.52%	3.61%	3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	835.25
(-) Cash Dividends Paid (M)	765.19
(=) Cash Retained (M)	70.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	167.05	104.41	62.64
Cash Retained (M)	70.05	70.05	70.05
(-) Cash Required (M)	-167.05	-104.41	-62.64
(=) Excess Retained (M)	-96.99	-34.35	7.41
(/) Shares Outstanding (M)	4,785.44	4,785.44	4,785.44
(=) Excess Retained per Share	-0.02	-0.01	0.00
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	-0.02	-0.01	0.00
(=) Adjusted Dividend	0.14	0.15	0.16
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	0.66%	1.66%	2.66%
Fair Value	$2.48	$3.33	$4.53
Upside / Downside	-46.46%	-28.16%	-2.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	835.25	849.15	863.28	877.64	892.25	907.09	934.30
Payout Ratio	91.61%	91.29%	90.97%	90.65%	90.32%	90.00%	92.50%
Projected Dividends (M)	765.19	775.19	785.30	795.54	805.90	816.38	864.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	0.66%	1.66%	2.66%
Year 1 PV (M)	721.92	729.10	736.27
Year 2 PV (M)	681.09	694.69	708.43
Year 3 PV (M)	642.56	661.91	681.63
Year 4 PV (M)	606.21	630.66	655.84
Year 5 PV (M)	571.90	600.88	631.02
PV of Terminal Value (M)	18,226.35	19,149.83	20,110.36
Equity Value (M)	21,450.04	22,467.05	23,523.54
Shares Outstanding (M)	4,785.44	4,785.44	4,785.44
Fair Value	$4.48	$4.69	$4.92
Upside / Downside	-3.40%	1.18%	5.94%

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

Analysis Mode

Ticker

Industry

Sector

Chongqing Water Group Co.,Ltd. (601158.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener