DDM Analysis: 601166.SS

Valuation Snapshot

Stable Growth	$59.17 - $120.86	$82.88
Multi-Stage	$76.14 - $83.41	$79.71
Blended Fair Value	$81.29
Current Price	$19.85
Upside	309.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.30%	15.30%	2.40	2.61	2.24	2.34	1.99	1.95	1.94	1.88	1.44	0.48
YoY Growth	-	-	-8.09%	16.61%	-4.07%	17.35%	2.33%	0.55%	3.08%	30.29%	199.79%	-16.96%
Dividend Yield	-	-	11.12%	16.51%	13.27%	11.30%	8.27%	12.23%	10.38%	11.25%	8.89%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	77,282.00
(-) Cash Dividends Paid (M)	47,938.00
(=) Cash Retained (M)	29,344.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,456.40	9,660.25	5,796.15
Cash Retained (M)	29,344.00	29,344.00	29,344.00
(-) Cash Required (M)	-15,456.40	-9,660.25	-5,796.15
(=) Excess Retained (M)	13,887.60	19,683.75	23,547.85
(/) Shares Outstanding (M)	22,597.80	22,597.80	22,597.80
(=) Excess Retained per Share	0.61	0.87	1.04
LTM Dividend per Share	2.12	2.12	2.12
(+) Excess Retained per Share	0.61	0.87	1.04
(=) Adjusted Dividend	2.74	2.99	3.16
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.30%	3.30%	4.30%
Fair Value	$59.17	$82.88	$120.86
Upside / Downside	198.11%	317.51%	508.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	77,282.00	79,835.79	82,473.97	85,199.33	88,014.74	90,923.20	93,650.89
Payout Ratio	62.03%	67.62%	73.22%	78.81%	84.41%	90.00%	92.50%
Projected Dividends (M)	47,938.00	53,988.13	60,385.77	67,147.28	74,289.72	81,830.88	86,627.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.30%	3.30%	4.30%
Year 1 PV (M)	49,951.67	50,439.93	50,928.20
Year 2 PV (M)	51,693.74	52,709.27	53,734.67
Year 3 PV (M)	53,184.30	54,759.19	56,364.85
Year 4 PV (M)	54,442.17	56,602.22	58,825.91
Year 5 PV (M)	55,485.00	58,250.29	61,124.75
PV of Terminal Value (M)	1,455,865.77	1,528,424.00	1,603,846.77
Equity Value (M)	1,720,622.65	1,801,184.89	1,884,825.16
Shares Outstanding (M)	22,597.80	22,597.80	22,597.80
Fair Value	$76.14	$79.71	$83.41
Upside / Downside	283.58%	301.54%	320.19%

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

Analysis Mode

Ticker

Industry

Sector

Industrial Bank Co., Ltd. (601166.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener