DDM Analysis: 601607.SS

Valuation Snapshot

Stable Growth	$129.24 - $302.94	$283.90
Multi-Stage	$44.31 - $48.52	$46.38
Blended Fair Value	$165.14
Current Price	$17.95
Upside	819.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.88%	11.16%	0.97	1.07	0.83	0.72	0.65	0.70	0.64	0.47	0.39	0.37
YoY Growth	-	-	-9.48%	28.68%	15.62%	10.65%	-6.41%	9.60%	34.71%	21.24%	4.74%	10.12%
Dividend Yield	-	-	5.24%	6.10%	4.10%	2.95%	3.33%	3.57%	2.99%	1.92%	1.67%	2.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,645.42
(-) Cash Dividends Paid (M)	1,342.01
(=) Cash Retained (M)	4,303.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,129.08	705.68	423.41
Cash Retained (M)	4,303.41	4,303.41	4,303.41
(-) Cash Required (M)	-1,129.08	-705.68	-423.41
(=) Excess Retained (M)	3,174.32	3,597.73	3,880.00
(/) Shares Outstanding (M)	3,706.08	3,706.08	3,706.08
(=) Excess Retained per Share	0.86	0.97	1.05
LTM Dividend per Share	0.36	0.36	0.36
(+) Excess Retained per Share	0.86	0.97	1.05
(=) Adjusted Dividend	1.22	1.33	1.41
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$129.24	$283.90	$302.94
Upside / Downside	619.98%	1,481.63%	1,587.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,645.42	6,012.37	6,403.17	6,819.38	7,262.64	7,734.71	7,966.75
Payout Ratio	23.77%	37.02%	50.26%	63.51%	76.75%	90.00%	92.50%
Projected Dividends (M)	1,342.01	2,225.62	3,218.43	4,330.90	5,574.39	6,961.24	7,369.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,070.26	2,089.88	2,109.51
Year 2 PV (M)	2,784.79	2,837.83	2,891.37
Year 3 PV (M)	3,485.79	3,585.85	3,687.81
Year 4 PV (M)	4,173.45	4,333.95	4,499.03
Year 5 PV (M)	4,847.95	5,082.11	5,325.23
PV of Terminal Value (M)	146,849.10	153,941.97	161,306.30
Equity Value (M)	164,211.34	171,871.59	179,819.25
Shares Outstanding (M)	3,706.08	3,706.08	3,706.08
Fair Value	$44.31	$46.38	$48.52
Upside / Downside	146.84%	158.36%	170.31%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Shanghai Pharmaceuticals Holding Co., Ltd (601607.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener