DDM Analysis: 000559.SZ

Valuation Snapshot

Stable Growth	$5.46 - $11.49	$7.73
Multi-Stage	$7.70 - $8.44	$8.07
Blended Fair Value	$7.90
Current Price	$12.66
Upside	-37.61%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.94%	6.58%	0.21	0.32	0.22	0.23	0.07	0.19	0.19	0.11	0.23	0.24
YoY Growth	-	-	-34.19%	44.88%	-2.67%	210.81%	-61.83%	1.72%	76.57%	-52.96%	-5.43%	114.93%
Dividend Yield	-	-	3.03%	6.25%	4.25%	4.22%	1.58%	3.79%	2.71%	1.23%	2.29%	1.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,007.75
(-) Cash Dividends Paid (M)	752.18
(=) Cash Retained (M)	255.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	201.55	125.97	75.58
Cash Retained (M)	255.57	255.57	255.57
(-) Cash Required (M)	-201.55	-125.97	-75.58
(=) Excess Retained (M)	54.02	129.60	179.99
(/) Shares Outstanding (M)	3,313.22	3,313.22	3,313.22
(=) Excess Retained per Share	0.02	0.04	0.05
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	0.02	0.04	0.05
(=) Adjusted Dividend	0.24	0.27	0.28
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$5.46	$7.73	$11.49
Upside / Downside	-56.88%	-38.94%	-9.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,007.75	1,037.89	1,068.95	1,100.93	1,133.86	1,167.79	1,202.82
Payout Ratio	74.64%	77.71%	80.78%	83.86%	86.93%	90.00%	92.50%
Projected Dividends (M)	752.18	806.57	863.54	923.19	985.64	1,051.01	1,112.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	749.72	757.07	764.42
Year 2 PV (M)	746.11	760.81	775.66
Year 3 PV (M)	741.44	763.46	785.91
Year 4 PV (M)	735.80	765.09	795.24
Year 5 PV (M)	729.30	765.76	803.67
PV of Terminal Value (M)	21,825.47	22,916.62	24,050.98
Equity Value (M)	25,527.85	26,728.82	27,975.89
Shares Outstanding (M)	3,313.22	3,313.22	3,313.22
Fair Value	$7.70	$8.07	$8.44
Upside / Downside	-39.14%	-36.28%	-33.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Wanxiang Qianchao Co.,Ltd. (000559.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener