DDM Analysis: 601088.SS

Valuation Snapshot

Stable Growth	$109.76 - $567.55	$222.67
Multi-Stage	$71.19 - $77.77	$74.42
Blended Fair Value	$148.54
Current Price	$40.54
Upside	266.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.73%	9.51%	2.26	2.55	2.69	1.81	1.39	0.88	0.91	0.46	0.32	0.74
YoY Growth	-	-	-11.37%	-5.11%	48.47%	30.33%	57.64%	-3.30%	97.84%	43.74%	-56.75%	-18.69%
Dividend Yield	-	-	5.89%	6.64%	9.54%	6.08%	6.91%	5.42%	4.52%	2.21%	1.65%	5.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,004.00
(-) Cash Dividends Paid (M)	46,370.00
(=) Cash Retained (M)	10,634.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,400.80	7,125.50	4,275.30
Cash Retained (M)	10,634.00	10,634.00	10,634.00
(-) Cash Required (M)	-11,400.80	-7,125.50	-4,275.30
(=) Excess Retained (M)	-766.80	3,508.50	6,358.70
(/) Shares Outstanding (M)	19,871.79	19,871.79	19,871.79
(=) Excess Retained per Share	-0.04	0.18	0.32
LTM Dividend per Share	2.33	2.33	2.33
(+) Excess Retained per Share	-0.04	0.18	0.32
(=) Adjusted Dividend	2.29	2.51	2.65
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	4.95%	5.95%	6.95%
Fair Value	$109.76	$222.67	$567.55
Upside / Downside	170.74%	449.26%	1,299.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,004.00	60,393.23	63,983.96	67,788.19	71,818.60	76,088.64	78,371.30
Payout Ratio	81.35%	83.08%	84.81%	86.54%	88.27%	90.00%	92.50%
Projected Dividends (M)	46,370.00	50,172.36	54,262.94	58,662.59	63,393.58	68,479.78	72,493.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	4.95%	5.95%	6.95%
Year 1 PV (M)	46,386.84	46,828.85	47,270.86
Year 2 PV (M)	46,383.55	47,271.71	48,168.30
Year 3 PV (M)	46,360.93	47,698.88	49,062.33
Year 4 PV (M)	46,319.78	48,110.65	49,952.96
Year 5 PV (M)	46,260.87	48,507.32	50,840.20
PV of Terminal Value (M)	1,182,949.79	1,240,394.31	1,300,049.08
Equity Value (M)	1,414,661.76	1,478,811.72	1,545,343.73
Shares Outstanding (M)	19,871.79	19,871.79	19,871.79
Fair Value	$71.19	$74.42	$77.77
Upside / Downside	75.60%	83.57%	91.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

China Shenhua Energy Company Limited (601088.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener