DDM Analysis: 002475.SZ

Valuation Snapshot

Stable Growth	$118.76 - $431.89	$372.44
Multi-Stage	$53.49 - $58.58	$55.99
Blended Fair Value	$214.22
Current Price	$64.69
Upside	231.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	46.89%	43.13%	0.50	0.34	0.25	0.11	0.14	0.07	0.05	0.04	0.03	0.02
YoY Growth	-	-	50.26%	35.86%	132.17%	-26.55%	96.46%	37.53%	37.46%	41.56%	45.50%	35.46%
Dividend Yield	-	-	1.23%	1.13%	0.81%	0.34%	0.43%	0.25%	0.35%	0.35%	0.36%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,808.99
(-) Cash Dividends Paid (M)	1,276.85
(=) Cash Retained (M)	14,532.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,161.80	1,976.12	1,185.67
Cash Retained (M)	14,532.13	14,532.13	14,532.13
(-) Cash Required (M)	-3,161.80	-1,976.12	-1,185.67
(=) Excess Retained (M)	11,370.34	12,556.01	13,346.46
(/) Shares Outstanding (M)	7,279.63	7,279.63	7,279.63
(=) Excess Retained per Share	1.56	1.72	1.83
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	1.56	1.72	1.83
(=) Adjusted Dividend	1.74	1.90	2.01
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$118.76	$372.44	$431.89
Upside / Downside	83.58%	475.73%	567.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,808.99	16,836.57	17,930.95	19,096.46	20,337.73	21,659.68	22,309.47
Payout Ratio	8.08%	24.46%	40.85%	57.23%	73.62%	90.00%	92.50%
Projected Dividends (M)	1,276.85	4,118.46	7,324.09	10,929.04	14,971.69	19,493.72	20,636.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,811.34	3,847.47	3,883.60
Year 2 PV (M)	6,272.48	6,391.96	6,512.56
Year 3 PV (M)	8,661.86	8,910.51	9,163.88
Year 4 PV (M)	10,981.03	11,403.33	11,837.70
Year 5 PV (M)	13,231.53	13,870.62	14,534.16
PV of Terminal Value (M)	346,420.27	363,152.49	380,525.10
Equity Value (M)	389,378.52	407,576.39	426,457.00
Shares Outstanding (M)	7,279.63	7,279.63	7,279.63
Fair Value	$53.49	$55.99	$58.58
Upside / Downside	-17.32%	-13.45%	-9.44%

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

Luxshare Precision Industry Co., Ltd. (002475.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener