DDM Analysis: 601880.SS

Valuation Snapshot

Stable Growth	$0.69 - $1.09	$0.87
Multi-Stage	$0.86 - $0.94	$0.90
Blended Fair Value	$0.89
Current Price	$1.74
Upside	-49.09%
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	-5.09%	-2.80%	0.03	0.04	0.04	0.06	0.03	0.04	0.03	0.03	0.04	0.03
YoY Growth	-	-	-23.96%	-15.17%	-22.23%	120.49%	-30.37%	6.19%	-0.43%	-4.49%	16.82%	-17.12%
Dividend Yield	-	-	1.89%	2.60%	2.73%	3.26%	1.44%	2.11%	1.34%	1.37%	1.17%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,498.66
(-) Cash Dividends Paid (M)	197.07
(=) Cash Retained (M)	1,301.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	299.73	187.33	112.40
Cash Retained (M)	1,301.59	1,301.59	1,301.59
(-) Cash Required (M)	-299.73	-187.33	-112.40
(=) Excess Retained (M)	1,001.86	1,114.26	1,189.19
(/) Shares Outstanding (M)	22,868.02	22,868.02	22,868.02
(=) Excess Retained per Share	0.04	0.05	0.05
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.04	0.05	0.05
(=) Adjusted Dividend	0.05	0.06	0.06
WACC / Discount Rate	9.10%	9.10%	9.10%
Growth Rate	1.37%	2.37%	3.37%
Fair Value	$0.69	$0.87	$1.09
Upside / Downside	-60.50%	-49.88%	-37.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,498.66	1,534.22	1,570.63	1,607.90	1,646.05	1,685.11	1,735.66
Payout Ratio	13.15%	28.52%	43.89%	59.26%	74.63%	90.00%	92.50%
Projected Dividends (M)	197.07	437.56	689.35	952.84	1,228.45	1,516.60	1,605.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.10%	9.10%	9.10%
Growth Rate	1.37%	2.37%	3.37%
Year 1 PV (M)	397.13	401.04	404.96
Year 2 PV (M)	567.84	579.10	590.47
Year 3 PV (M)	712.36	733.65	755.36
Year 4 PV (M)	833.55	866.93	901.30
Year 5 PV (M)	933.98	980.96	1,029.82
PV of Terminal Value (M)	16,196.06	17,010.81	17,858.03
Equity Value (M)	19,640.91	20,572.49	21,539.93
Shares Outstanding (M)	22,868.02	22,868.02	22,868.02
Fair Value	$0.86	$0.90	$0.94
Upside / Downside	-50.64%	-48.30%	-45.87%

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

Liaoning Port Co., Ltd. (601880.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener