DDM Analysis: 603993.SS

Valuation Snapshot

Stable Growth	$15.89 - $31.55	$22.02
Multi-Stage	$12.17 - $13.27	$12.71
Blended Fair Value	$17.37
Current Price	$15.70
Upside	10.62%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.40%	21.61%	0.33	0.30	0.23	0.12	0.12	0.20	0.13	0.09	0.04	0.06
YoY Growth	-	-	9.94%	30.86%	96.74%	-7.64%	-37.26%	58.84%	47.02%	90.09%	-28.99%	36.86%
Dividend Yield	-	-	4.30%	3.60%	3.79%	2.21%	2.37%	5.74%	2.53%	1.01%	0.95%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,538.77
(-) Cash Dividends Paid (M)	6,739.75
(=) Cash Retained (M)	12,799.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,907.75	2,442.35	1,465.41
Cash Retained (M)	12,799.02	12,799.02	12,799.02
(-) Cash Required (M)	-3,907.75	-2,442.35	-1,465.41
(=) Excess Retained (M)	8,891.27	10,356.68	11,333.61
(/) Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
(=) Excess Retained per Share	0.42	0.49	0.54
LTM Dividend per Share	0.32	0.32	0.32
(+) Excess Retained per Share	0.42	0.49	0.54
(=) Adjusted Dividend	0.74	0.81	0.86
WACC / Discount Rate	10.42%	10.42%	10.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$15.89	$22.02	$31.55
Upside / Downside	1.20%	40.27%	100.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,538.77	20,808.79	22,161.37	23,601.86	25,135.98	26,769.81	27,572.91
Payout Ratio	34.49%	45.60%	56.70%	67.80%	78.90%	90.00%	92.50%
Projected Dividends (M)	6,739.75	9,487.85	12,564.73	16,001.51	19,832.00	24,092.83	25,504.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.42%	10.42%	10.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,512.06	8,592.75	8,673.43
Year 2 PV (M)	10,113.16	10,305.79	10,500.23
Year 3 PV (M)	11,554.78	11,886.48	12,224.46
Year 4 PV (M)	12,847.96	13,342.05	13,850.27
Year 5 PV (M)	14,003.04	14,679.40	15,381.63
PV of Terminal Value (M)	199,862.28	209,515.71	219,538.59
Equity Value (M)	256,893.30	268,322.17	280,168.62
Shares Outstanding (M)	21,108.20	21,108.20	21,108.20
Fair Value	$12.17	$12.71	$13.27
Upside / Downside	-22.48%	-19.03%	-15.46%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CMOC Group Limited (603993.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener