DDM Analysis: 002595.SZ

Valuation Snapshot

Stable Growth	$504.26 - $594.10	$556.76
Multi-Stage	$353.77 - $388.32	$370.72
Blended Fair Value	$463.74
Current Price	$59.25
Upside	682.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.18%	20.90%	1.00	0.38	0.37	0.38	0.39	0.42	0.40	0.38	0.25	0.25
YoY Growth	-	-	167.28%	0.22%	-0.40%	-2.56%	-7.52%	4.06%	5.00%	52.00%	-0.48%	67.85%
Dividend Yield	-	-	1.70%	1.05%	1.20%	1.95%	1.31%	2.47%	1.88%	2.32%	1.01%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.82
(-) Cash Dividends Paid (M)	300.25
(=) Cash Retained (M)	2,082.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.56	297.85	178.71
Cash Retained (M)	2,082.57	2,082.57	2,082.57
(-) Cash Required (M)	-476.56	-297.85	-178.71
(=) Excess Retained (M)	1,606.01	1,784.72	1,903.86
(/) Shares Outstanding (M)	797.65	797.65	797.65
(=) Excess Retained per Share	2.01	2.24	2.39
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	2.01	2.24	2.39
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	1.59%	1.59%	1.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$504.26	$556.76	$594.10
Upside / Downside	751.07%	839.68%	902.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.82	2,537.71	2,702.66	2,878.33	3,065.42	3,264.68	3,362.62
Payout Ratio	12.60%	28.08%	43.56%	59.04%	74.52%	90.00%	92.50%
Projected Dividends (M)	300.25	712.60	1,177.29	1,699.37	2,284.36	2,938.21	3,110.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.59%	1.59%	1.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	694.83	701.42	708.00
Year 2 PV (M)	1,119.30	1,140.62	1,162.14
Year 3 PV (M)	1,575.38	1,620.60	1,666.68
Year 4 PV (M)	2,064.86	2,144.27	2,225.95
Year 5 PV (M)	2,589.65	2,714.73	2,844.60
PV of Terminal Value (M)	274,143.58	287,384.81	301,132.82
Equity Value (M)	282,187.60	295,706.46	309,740.20
Shares Outstanding (M)	797.65	797.65	797.65
Fair Value	$353.77	$370.72	$388.32
Upside / Downside	497.09%	525.69%	555.39%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Himile Mechanical Science and Technology (Shandong) Co., Ltd (002595.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener