DDM Analysis: 002236.SZ

Valuation Snapshot

Stable Growth	$78.39 - $238.16	$223.19
Multi-Stage	$32.33 - $35.37	$33.82
Blended Fair Value	$128.51
Current Price	$20.15
Upside	537.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	36.13%	31.66%	0.58	0.57	0.28	0.27	0.14	0.12	0.21	0.11	0.08	0.04
YoY Growth	-	-	0.84%	105.07%	2.88%	96.87%	11.60%	-41.87%	94.35%	33.63%	125.39%	-1.58%
Dividend Yield	-	-	3.40%	3.00%	1.24%	1.64%	0.56%	0.77%	1.23%	0.43%	0.51%	0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,896.19
(-) Cash Dividends Paid (M)	1,497.41
(=) Cash Retained (M)	2,398.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	779.24	487.02	292.21
Cash Retained (M)	2,398.78	2,398.78	2,398.78
(-) Cash Required (M)	-779.24	-487.02	-292.21
(=) Excess Retained (M)	1,619.54	1,911.75	2,106.56
(/) Shares Outstanding (M)	3,253.45	3,253.45	3,253.45
(=) Excess Retained per Share	0.50	0.59	0.65
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	0.50	0.59	0.65
(=) Adjusted Dividend	0.96	1.05	1.11
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$78.39	$223.19	$238.16
Upside / Downside	289.06%	1,007.67%	1,081.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,896.19	4,149.44	4,419.15	4,706.40	5,012.31	5,338.11	5,498.26
Payout Ratio	38.43%	48.75%	59.06%	69.37%	79.69%	90.00%	92.50%
Projected Dividends (M)	1,497.41	2,022.69	2,609.94	3,264.97	3,994.14	4,804.30	5,085.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,876.31	1,894.10	1,911.88
Year 2 PV (M)	2,245.85	2,288.62	2,331.80
Year 3 PV (M)	2,606.18	2,681.00	2,757.23
Year 4 PV (M)	2,957.49	3,071.23	3,188.22
Year 5 PV (M)	3,299.94	3,459.33	3,624.82
PV of Terminal Value (M)	92,190.16	96,642.98	101,266.22
Equity Value (M)	105,175.94	110,037.26	115,080.17
Shares Outstanding (M)	3,253.45	3,253.45	3,253.45
Fair Value	$32.33	$33.82	$35.37
Upside / Downside	60.43%	67.85%	75.54%

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

Analysis Mode

Ticker

Industry

Sector

Zhejiang Dahua Technology Co., Ltd. (002236.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener