DDM Analysis: 601390.SS

Valuation Snapshot

Stable Growth	$48.78 - $208.42	$120.14
Multi-Stage	$30.73 - $33.64	$32.16
Blended Fair Value	$76.15
Current Price	$5.51
Upside	1,281.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	49.61%	5.56%	0.93	0.99	0.89	0.19	0.18	0.12	0.14	0.45	0.47	0.52
YoY Growth	-	-	-5.29%	11.17%	370.68%	6.51%	42.01%	-11.12%	-68.63%	-5.54%	-8.92%	-4.42%
Dividend Yield	-	-	16.89%	13.71%	12.89%	3.12%	2.99%	2.32%	1.90%	6.06%	5.36%	6.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,807.19
(-) Cash Dividends Paid (M)	12,483.52
(=) Cash Retained (M)	12,323.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,961.44	3,100.90	1,860.54
Cash Retained (M)	12,323.67	12,323.67	12,323.67
(-) Cash Required (M)	-4,961.44	-3,100.90	-1,860.54
(=) Excess Retained (M)	7,362.23	9,222.77	10,463.13
(/) Shares Outstanding (M)	23,474.23	23,474.23	23,474.23
(=) Excess Retained per Share	0.31	0.39	0.45
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.31	0.39	0.45
(=) Adjusted Dividend	0.85	0.92	0.98
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.61%	5.61%	6.61%
Fair Value	$48.78	$120.14	$208.42
Upside / Downside	785.37%	2,080.37%	3,682.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,807.19	26,198.11	27,667.01	29,218.28	30,856.52	32,586.62	33,564.22
Payout Ratio	50.32%	58.26%	66.19%	74.13%	82.06%	90.00%	92.50%
Projected Dividends (M)	12,483.52	15,262.43	18,313.71	21,659.18	25,322.23	29,327.96	31,046.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.61%	5.61%	6.61%
Year 1 PV (M)	14,205.92	14,341.72	14,477.53
Year 2 PV (M)	15,866.02	16,170.81	16,478.51
Year 3 PV (M)	17,465.43	17,971.13	18,486.48
Year 4 PV (M)	19,005.76	19,742.99	20,501.47
Year 5 PV (M)	20,488.53	21,486.74	22,523.49
PV of Terminal Value (M)	634,237.99	665,138.46	697,231.75
Equity Value (M)	721,269.65	754,851.86	789,699.24
Shares Outstanding (M)	23,474.23	23,474.23	23,474.23
Fair Value	$30.73	$32.16	$33.64
Upside / Downside	457.64%	483.60%	510.55%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

China Railway Group Limited (601390.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener