DDM Analysis: 603993.SS

Valuation Snapshot

Stable Growth	$45.31 - $184.09	$119.09
Multi-Stage	$22.23 - $24.31	$23.25
Blended Fair Value	$71.17
Current Price	$15.70
Upside	353.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.40%	21.61%	0.33	0.30	0.23	0.12	0.12	0.20	0.13	0.09	0.04	0.06
YoY Growth	-	-	9.94%	30.86%	96.74%	-7.64%	-37.26%	58.84%	47.02%	90.09%	-28.99%	36.86%
Dividend Yield	-	-	4.30%	3.60%	3.79%	2.21%	2.37%	5.74%	2.53%	1.01%	0.95%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,538.77
(-) Cash Dividends Paid (M)	6,739.75
(=) Cash Retained (M)	12,799.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,907.75	2,442.35	1,465.41
Cash Retained (M)	12,799.02	12,799.02	12,799.02
(-) Cash Required (M)	-3,907.75	-2,442.35	-1,465.41
(=) Excess Retained (M)	8,891.27	10,356.68	11,333.61
(/) Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
(=) Excess Retained per Share	0.42	0.49	0.54
LTM Dividend per Share	0.32	0.32	0.32
(+) Excess Retained per Share	0.42	0.49	0.54
(=) Adjusted Dividend	0.74	0.81	0.86
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.31	$119.09	$184.09
Upside / Downside	188.59%	658.56%	1,072.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,538.77	20,808.79	22,161.37	23,601.86	25,135.98	26,769.81	27,572.91
Payout Ratio	34.49%	45.60%	56.70%	67.80%	78.90%	90.00%	92.50%
Projected Dividends (M)	6,739.75	9,487.85	12,564.73	16,001.51	19,832.00	24,092.83	25,504.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,765.52	8,848.60	8,931.69
Year 2 PV (M)	10,724.39	10,928.66	11,134.85
Year 3 PV (M)	12,617.99	12,980.20	13,349.29
Year 4 PV (M)	14,447.91	15,003.54	15,575.04
Year 5 PV (M)	16,215.72	16,998.94	17,812.14
PV of Terminal Value (M)	406,366.87	425,994.55	446,373.42
Equity Value (M)	469,138.39	490,754.48	513,176.42
Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
Fair Value	$22.23	$23.25	$24.31
Upside / Downside	41.56%	48.09%	54.85%

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

CMOC Group Limited (603993.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener