DDM Analysis: 601088.SS

Valuation Snapshot

Stable Growth	$190.85 - $567.55	$531.85
Multi-Stage	$92.23 - $100.89	$96.48
Blended Fair Value	$314.17
Current Price	$40.54
Upside	674.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.73%	9.51%	2.26	2.55	2.69	1.81	1.39	0.88	0.91	0.46	0.32	0.74
YoY Growth	-	-	-11.37%	-5.11%	48.47%	30.33%	57.64%	-3.30%	97.84%	43.74%	-56.75%	-18.69%
Dividend Yield	-	-	5.89%	6.64%	9.54%	6.08%	6.91%	5.42%	4.52%	2.21%	1.65%	5.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,004.00
(-) Cash Dividends Paid (M)	46,370.00
(=) Cash Retained (M)	10,634.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,400.80	7,125.50	4,275.30
Cash Retained (M)	10,634.00	10,634.00	10,634.00
(-) Cash Required (M)	-11,400.80	-7,125.50	-4,275.30
(=) Excess Retained (M)	-766.80	3,508.50	6,358.70
(/) Shares Outstanding (M)	19,871.79	19,871.79	19,871.79
(=) Excess Retained per Share	-0.04	0.18	0.32
LTM Dividend per Share	2.33	2.33	2.33
(+) Excess Retained per Share	-0.04	0.18	0.32
(=) Adjusted Dividend	2.29	2.51	2.65
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.95%	5.95%	6.95%
Fair Value	$190.85	$531.85	$567.55
Upside / Downside	370.76%	1,211.91%	1,299.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,004.00	60,393.23	63,983.96	67,788.19	71,818.60	76,088.64	78,371.30
Payout Ratio	81.35%	83.08%	84.81%	86.54%	88.27%	90.00%	92.50%
Projected Dividends (M)	46,370.00	50,172.36	54,262.94	58,662.59	63,393.58	68,479.78	72,493.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	4.95%	5.95%	6.95%
Year 1 PV (M)	46,794.03	47,239.92	47,685.81
Year 2 PV (M)	47,201.44	48,105.27	49,017.67
Year 3 PV (M)	47,592.56	48,966.06	50,365.73
Year 4 PV (M)	47,967.73	49,822.32	51,730.17
Year 5 PV (M)	48,327.26	50,674.05	53,111.14
PV of Terminal Value (M)	1,594,985.37	1,672,438.50	1,752,871.74
Equity Value (M)	1,832,868.40	1,917,246.12	2,004,782.26
Shares Outstanding (M)	19,871.79	19,871.79	19,871.79
Fair Value	$92.23	$96.48	$100.89
Upside / Downside	127.52%	137.99%	148.86%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

China Shenhua Energy Company Limited (601088.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener