DDM Analysis: 601398.SS

Valuation Snapshot

Stable Growth	$11.65 - $19.00	$14.94
Multi-Stage	$20.08 - $22.05	$21.04
Blended Fair Value	$17.99
Current Price	$7.30
Upside	146.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.33%	5.55%	0.51	0.49	0.42	0.38	0.37	0.34	0.33	0.30	0.29	0.30
YoY Growth	-	-	2.87%	18.76%	10.99%	2.42%	7.41%	4.93%	9.61%	1.71%	-2.38%	0.79%
Dividend Yield	-	-	7.39%	9.35%	9.34%	7.87%	6.62%	6.63%	5.77%	4.87%	6.03%	6.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	366,746.00
(-) Cash Dividends Paid (M)	159,072.00
(=) Cash Retained (M)	207,674.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73,349.20	45,843.25	27,505.95
Cash Retained (M)	207,674.00	207,674.00	207,674.00
(-) Cash Required (M)	-73,349.20	-45,843.25	-27,505.95
(=) Excess Retained (M)	134,324.80	161,830.75	180,168.05
(/) Shares Outstanding (M)	348,222.20	348,222.20	348,222.20
(=) Excess Retained per Share	0.39	0.46	0.52
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	0.39	0.46	0.52
(=) Adjusted Dividend	0.84	0.92	0.97
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$11.65	$14.94	$19.00
Upside / Downside	59.58%	104.59%	160.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	366,746.00	370,115.21	373,515.37	376,946.77	380,409.69	383,904.42	395,421.55
Payout Ratio	43.37%	52.70%	62.02%	71.35%	80.67%	90.00%	92.50%
Projected Dividends (M)	159,072.00	195,047.42	231,670.42	268,949.84	306,894.67	345,513.98	365,764.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	180,235.75	182,039.57	183,843.40
Year 2 PV (M)	197,820.83	201,800.28	205,819.36
Year 3 PV (M)	212,213.72	218,649.29	225,213.68
Year 4 PV (M)	223,765.04	232,858.30	242,225.94
Year 5 PV (M)	232,792.63	244,677.25	257,042.39
PV of Terminal Value (M)	5,944,518.12	6,248,000.03	6,563,752.06
Equity Value (M)	6,991,346.09	7,328,024.73	7,677,896.83
Shares Outstanding (M)	348,222.20	348,222.20	348,222.20
Fair Value	$20.08	$21.04	$22.05
Upside / Downside	175.03%	188.28%	202.04%

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

Industrial & Commercial Bank of China Ltd. (601398.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener