DDM Analysis: 601211.SS

Valuation Snapshot

Stable Growth	$138.65 - $448.66	$420.46
Multi-Stage	$58.74 - $64.30	$61.47
Blended Fair Value	$240.97
Current Price	$18.87
Upside	1,176.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.23%	18.12%	1.04	0.99	1.05	0.88	0.74	0.56	0.74	0.70	0.79	0.38
YoY Growth	-	-	5.09%	-5.69%	19.47%	18.76%	32.38%	-24.46%	5.41%	-11.46%	109.71%	92.11%
Dividend Yield	-	-	6.04%	7.08%	7.30%	5.59%	4.55%	3.43%	3.62%	4.11%	4.35%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,575.30
(-) Cash Dividends Paid (M)	5,274.61
(=) Cash Retained (M)	20,300.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,115.06	3,196.91	1,918.15
Cash Retained (M)	20,300.68	20,300.68	20,300.68
(-) Cash Required (M)	-5,115.06	-3,196.91	-1,918.15
(=) Excess Retained (M)	15,185.62	17,103.77	18,382.53
(/) Shares Outstanding (M)	11,336.50	11,336.50	11,336.50
(=) Excess Retained per Share	1.34	1.51	1.62
LTM Dividend per Share	0.47	0.47	0.47
(+) Excess Retained per Share	1.34	1.51	1.62
(=) Adjusted Dividend	1.80	1.97	2.09
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$138.65	$420.46	$448.66
Upside / Downside	634.77%	2,128.22%	2,277.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,575.30	27,237.69	29,008.14	30,893.67	32,901.76	35,040.37	36,091.58
Payout Ratio	20.62%	34.50%	48.37%	62.25%	76.12%	90.00%	92.50%
Projected Dividends (M)	5,274.61	9,396.76	14,032.49	19,231.17	25,046.39	31,536.33	33,384.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,709.87	8,792.43	8,874.98
Year 2 PV (M)	12,055.97	12,285.60	12,517.40
Year 3 PV (M)	15,314.64	15,754.27	16,202.23
Year 4 PV (M)	18,487.57	19,198.55	19,929.84
Year 5 PV (M)	21,576.43	22,618.58	23,700.62
PV of Terminal Value (M)	589,707.58	618,190.68	647,763.89
Equity Value (M)	665,852.06	696,840.11	728,988.97
Shares Outstanding (M)	11,336.50	11,336.50	11,336.50
Fair Value	$58.74	$61.47	$64.30
Upside / Downside	211.26%	225.75%	240.78%

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

Mode

Ticker

Industry

Sector

Guotai Junan Securities Co., Ltd. (601211.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener