DDM Analysis: 601229.SS

Valuation Snapshot

Stable Growth	$45.61 - $202.71	$79.62
Multi-Stage	$37.21 - $40.66	$38.90
Blended Fair Value	$59.26
Current Price	$8.96
Upside	561.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.48%	36.25%	1.29	0.40	0.88	0.83	0.76	0.75	0.77	0.35	0.00	0.07
YoY Growth	-	-	222.66%	-54.46%	6.22%	8.82%	1.38%	-2.36%	120.55%	13,437.20%	-96.22%	16.09%
Dividend Yield	-	-	13.11%	5.90%	14.67%	12.46%	8.65%	9.10%	8.18%	4.28%	0.03%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,047.91
(-) Cash Dividends Paid (M)	22,541.89
(=) Cash Retained (M)	1,506.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,809.58	3,005.99	1,803.59
Cash Retained (M)	1,506.02	1,506.02	1,506.02
(-) Cash Required (M)	-4,809.58	-3,005.99	-1,803.59
(=) Excess Retained (M)	-3,303.56	-1,499.97	-297.57
(/) Shares Outstanding (M)	16,165.50	16,165.50	16,165.50
(=) Excess Retained per Share	-0.20	-0.09	-0.02
LTM Dividend per Share	1.39	1.39	1.39
(+) Excess Retained per Share	-0.20	-0.09	-0.02
(=) Adjusted Dividend	1.19	1.30	1.38
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.31%	5.31%	6.31%
Fair Value	$45.61	$79.62	$202.71
Upside / Downside	409.05%	788.61%	2,162.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,047.91	25,324.80	26,669.49	28,085.59	29,576.87	31,147.34	32,081.76
Payout Ratio	93.74%	92.99%	92.24%	91.49%	90.75%	90.00%	92.50%
Projected Dividends (M)	22,541.89	23,549.51	24,600.59	25,696.90	26,840.26	28,032.60	29,675.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.31%	5.31%	6.31%
Year 1 PV (M)	21,793.50	22,002.43	22,211.36
Year 2 PV (M)	21,068.59	21,474.49	21,884.26
Year 3 PV (M)	20,366.46	20,957.84	21,560.56
Year 4 PV (M)	19,686.41	20,452.26	21,240.24
Year 5 PV (M)	19,027.78	19,957.52	20,923.25
PV of Terminal Value (M)	499,647.93	524,061.76	549,420.73
Equity Value (M)	601,590.66	628,906.29	657,240.39
Shares Outstanding (M)	16,165.50	16,165.50	16,165.50
Fair Value	$37.21	$38.90	$40.66
Upside / Downside	315.34%	334.20%	353.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Bank of Shanghai Co., Ltd. (601229.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener