DDM Analysis: 601336.SS

Valuation Snapshot

Stable Growth	$841.54 - $2,448.25	$2,294.37
Multi-Stage	$333.82 - $365.47	$349.35
Blended Fair Value	$1,321.86
Current Price	$61.16
Upside	2,061.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.36%	14.61%	1.51	1.35	1.62	1.39	1.41	0.77	0.57	0.69	0.58	0.51
YoY Growth	-	-	11.17%	-16.54%	16.81%	-1.43%	83.14%	33.97%	-16.21%	17.97%	13.52%	32.95%
Dividend Yield	-	-	2.92%	4.44%	5.32%	3.93%	2.90%	1.93%	1.03%	1.49%	1.38%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,406.00
(-) Cash Dividends Paid (M)	9,032.00
(=) Cash Retained (M)	29,374.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,681.20	4,800.75	2,880.45
Cash Retained (M)	29,374.00	29,374.00	29,374.00
(-) Cash Required (M)	-7,681.20	-4,800.75	-2,880.45
(=) Excess Retained (M)	21,692.80	24,573.25	26,493.55
(/) Shares Outstanding (M)	3,119.77	3,119.77	3,119.77
(=) Excess Retained per Share	6.95	7.88	8.49
LTM Dividend per Share	2.90	2.90	2.90
(+) Excess Retained per Share	6.95	7.88	8.49
(=) Adjusted Dividend	9.85	10.77	11.39
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$841.54	$2,294.37	$2,448.25
Upside / Downside	1,275.97%	3,651.42%	3,903.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,406.00	40,902.39	43,561.05	46,392.51	49,408.03	52,619.55	54,198.13
Payout Ratio	23.52%	36.81%	50.11%	63.41%	76.70%	90.00%	92.50%
Projected Dividends (M)	9,032.00	15,057.69	21,828.57	29,416.04	37,897.65	47,357.59	50,133.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,975.13	14,107.60	14,240.06
Year 2 PV (M)	18,802.70	19,160.83	19,522.35
Year 3 PV (M)	23,516.71	24,191.79	24,879.66
Year 4 PV (M)	28,119.14	29,200.52	30,312.80
Year 5 PV (M)	32,611.95	34,187.12	35,822.58
PV of Terminal Value (M)	924,408.14	969,057.40	1,015,415.49
Equity Value (M)	1,041,433.77	1,089,905.27	1,140,192.95
Shares Outstanding (M)	3,119.77	3,119.77	3,119.77
Fair Value	$333.82	$349.35	$365.47
Upside / Downside	445.81%	471.21%	497.57%

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

New China Life Insurance Company Ltd. (601336.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener