DDM Analysis: 601390.SS

Valuation Snapshot

Stable Growth	$48.76 - $208.42	$119.99
Multi-Stage	$30.72 - $33.63	$32.15
Blended Fair Value	$76.07
Current Price	$5.51
Upside	1,280.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	49.61%	5.56%	0.93	0.99	0.89	0.19	0.18	0.12	0.14	0.45	0.47	0.52
YoY Growth	-	-	-5.29%	11.17%	370.68%	6.51%	42.01%	-11.12%	-68.63%	-5.54%	-8.92%	-4.42%
Dividend Yield	-	-	16.89%	13.71%	12.89%	3.12%	2.99%	2.32%	1.90%	6.06%	5.36%	6.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,807.19
(-) Cash Dividends Paid (M)	12,483.52
(=) Cash Retained (M)	12,323.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,961.44	3,100.90	1,860.54
Cash Retained (M)	12,323.67	12,323.67	12,323.67
(-) Cash Required (M)	-4,961.44	-3,100.90	-1,860.54
(=) Excess Retained (M)	7,362.23	9,222.77	10,463.13
(/) Shares Outstanding (M)	23,474.23	23,474.23	23,474.23
(=) Excess Retained per Share	0.31	0.39	0.45
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.31	0.39	0.45
(=) Adjusted Dividend	0.85	0.92	0.98
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.61%	5.61%	6.61%
Fair Value	$48.76	$119.99	$208.42
Upside / Downside	784.86%	2,077.59%	3,682.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,807.19	26,198.11	27,667.01	29,218.28	30,856.52	32,586.62	33,564.22
Payout Ratio	50.32%	58.26%	66.19%	74.13%	82.06%	90.00%	92.50%
Projected Dividends (M)	12,483.52	15,262.43	18,313.71	21,659.18	25,322.23	29,327.96	31,046.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.61%	5.61%	6.61%
Year 1 PV (M)	14,205.78	14,341.58	14,477.38
Year 2 PV (M)	15,865.71	16,170.50	16,478.19
Year 3 PV (M)	17,464.92	17,970.60	18,485.94
Year 4 PV (M)	19,005.01	19,742.22	20,500.67
Year 5 PV (M)	20,487.53	21,485.69	22,522.39
PV of Terminal Value (M)	634,014.02	664,903.58	696,985.54
Equity Value (M)	721,042.97	754,614.17	789,450.12
Shares Outstanding (M)	23,474.23	23,474.23	23,474.23
Fair Value	$30.72	$32.15	$33.63
Upside / Downside	457.47%	483.42%	510.35%

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 Railway Group Limited (601390.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener