DDM Analysis: 601088.SS

Valuation Snapshot

Stable Growth	$127.66 - $567.55	$299.94
Multi-Stage	$77.00 - $84.15	$80.51
Blended Fair Value	$190.23
Current Price	$40.54
Upside	369.23%
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	6.83%	6.83%	6.83%
Growth Rate	4.95%	5.95%	6.95%
Fair Value	$127.66	$299.94	$567.55
Upside / Downside	214.89%	639.87%	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	6.83%	6.83%	6.83%
Growth Rate	4.95%	5.95%	6.95%
Year 1 PV (M)	46,520.43	46,963.71	47,406.99
Year 2 PV (M)	46,651.09	47,544.37	48,446.13
Year 3 PV (M)	46,762.62	48,112.17	49,487.43
Year 4 PV (M)	46,855.67	48,667.26	50,530.88
Year 5 PV (M)	46,930.84	49,209.82	51,576.49
PV of Terminal Value (M)	1,296,428.37	1,359,383.45	1,424,760.82
Equity Value (M)	1,530,149.02	1,599,880.78	1,672,208.74
Shares Outstanding (M)	19,871.79	19,871.79	19,871.79
Fair Value	$77.00	$80.51	$84.15
Upside / Downside	89.94%	98.59%	107.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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