DDM Analysis: 601901.SS

Valuation Snapshot

Stable Growth	$30.66 - $99.23	$92.99
Multi-Stage	$13.13 - $14.37	$13.74
Blended Fair Value	$53.37
Current Price	$8.14
Upside	555.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	25.33%	0.22	0.11	0.11	0.11	0.15	0.31	0.20	0.27	0.39	0.07
YoY Growth	-	-	95.94%	-0.21%	4.31%	-28.05%	-51.70%	51.71%	-25.75%	-29.74%	428.30%	222.74%
Dividend Yield	-	-	2.79%	1.35%	1.59%	1.58%	1.70%	4.27%	2.61%	4.39%	4.78%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,041.27
(-) Cash Dividends Paid (M)	1,425.81
(=) Cash Retained (M)	2,615.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	808.25	505.16	303.10
Cash Retained (M)	2,615.45	2,615.45	2,615.45
(-) Cash Required (M)	-808.25	-505.16	-303.10
(=) Excess Retained (M)	1,807.20	2,110.30	2,312.36
(/) Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
(=) Excess Retained per Share	0.22	0.26	0.29
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.22	0.26	0.29
(=) Adjusted Dividend	0.40	0.44	0.46
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$30.66	$92.99	$99.23
Upside / Downside	276.71%	1,042.39%	1,119.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,041.27	4,303.95	4,583.71	4,881.65	5,198.95	5,536.89	5,702.99
Payout Ratio	35.28%	46.23%	57.17%	68.11%	79.06%	90.00%	92.50%
Projected Dividends (M)	1,425.81	1,989.50	2,620.45	3,325.01	4,110.10	4,983.20	5,275.27

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)	1,844.07	1,861.55	1,879.03
Year 2 PV (M)	2,251.35	2,294.23	2,337.52
Year 3 PV (M)	2,647.86	2,723.87	2,801.32
Year 4 PV (M)	3,033.80	3,150.47	3,270.48
Year 5 PV (M)	3,409.39	3,574.06	3,745.04
PV of Terminal Value (M)	93,182.33	97,683.07	102,356.07
Equity Value (M)	106,368.80	111,287.26	116,389.46
Shares Outstanding (M)	8,099.62	8,099.62	8,099.62
Fair Value	$13.13	$13.74	$14.37
Upside / Downside	61.33%	68.79%	76.53%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Founder Securities Co., Ltd. (601901.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener