DDM Analysis: 002939.SZ

Valuation Snapshot

Stable Growth	$36.73 - $118.84	$111.37
Multi-Stage	$15.78 - $17.26	$16.51
Blended Fair Value	$63.94
Current Price	$11.61
Upside	450.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.17%	45.13%	0.41	0.31	0.35	0.29	0.24	0.25	0.08	0.13	0.26	0.03
YoY Growth	-	-	31.65%	-11.00%	23.49%	19.97%	-6.52%	210.16%	-34.61%	-52.04%	706.95%	225.40%
Dividend Yield	-	-	5.12%	4.15%	4.25%	3.00%	2.18%	2.10%	0.53%	1.38%	2.88%	0.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,412.31
(-) Cash Dividends Paid (M)	953.94
(=) Cash Retained (M)	1,458.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	482.46	301.54	180.92
Cash Retained (M)	1,458.37	1,458.37	1,458.37
(-) Cash Required (M)	-482.46	-301.54	-180.92
(=) Excess Retained (M)	975.91	1,156.83	1,277.45
(/) Shares Outstanding (M)	4,036.89	4,036.89	4,036.89
(=) Excess Retained per Share	0.24	0.29	0.32
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.24	0.29	0.32
(=) Adjusted Dividend	0.48	0.52	0.55
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36.73	$111.37	$118.84
Upside / Downside	216.32%	859.27%	923.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,412.31	2,569.10	2,736.10	2,913.94	3,103.35	3,305.07	3,404.22
Payout Ratio	39.54%	49.64%	59.73%	69.82%	79.91%	90.00%	92.50%
Projected Dividends (M)	953.94	1,275.19	1,634.18	2,034.45	2,479.85	2,974.56	3,148.90

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)	1,181.98	1,193.18	1,204.39
Year 2 PV (M)	1,404.00	1,430.74	1,457.74
Year 3 PV (M)	1,620.12	1,666.63	1,714.02
Year 4 PV (M)	1,830.46	1,900.86	1,973.26
Year 5 PV (M)	2,035.12	2,133.42	2,235.48
PV of Terminal Value (M)	55,621.94	58,308.50	61,097.88
Equity Value (M)	63,693.63	66,633.33	69,682.77
Shares Outstanding (M)	4,036.89	4,036.89	4,036.89
Fair Value	$15.78	$16.51	$17.26
Upside / Downside	35.90%	42.17%	48.68%

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

Analysis Mode

Ticker

Industry

Sector

China Great Wall Securities Co.,Ltd. (002939.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener