DDM Analysis: 000568.SZ

Valuation Snapshot

Stable Growth	$957.99 - $1,711.42	$1,603.85
Multi-Stage	$268.36 - $293.99	$280.94
Blended Fair Value	$942.40
Current Price	$131.92
Upside	614.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.13%	16.43%	5.62	4.44	3.35	2.16	1.65	1.63	1.30	0.94	0.80	0.83
YoY Growth	-	-	26.40%	32.88%	55.09%	31.02%	1.18%	25.04%	37.78%	18.09%	-3.20%	-32.69%
Dividend Yield	-	-	4.33%	2.32%	1.31%	1.16%	0.73%	2.21%	1.93%	1.66%	1.90%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,642.34
(-) Cash Dividends Paid (M)	2,188.31
(=) Cash Retained (M)	10,454.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,528.47	1,580.29	948.18
Cash Retained (M)	10,454.03	10,454.03	10,454.03
(-) Cash Required (M)	-2,528.47	-1,580.29	-948.18
(=) Excess Retained (M)	7,925.56	8,873.74	9,505.85
(/) Shares Outstanding (M)	1,469.10	1,469.10	1,469.10
(=) Excess Retained per Share	5.39	6.04	6.47
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	5.39	6.04	6.47
(=) Adjusted Dividend	6.88	7.53	7.96
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$957.99	$1,603.85	$1,711.42
Upside / Downside	626.19%	1,115.78%	1,197.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,642.34	13,464.09	14,339.26	15,271.31	16,263.94	17,321.10	17,840.73
Payout Ratio	17.31%	31.85%	46.39%	60.92%	75.46%	90.00%	92.50%
Projected Dividends (M)	2,188.31	4,287.98	6,651.36	9,303.86	12,273.08	15,588.99	16,502.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,997.54	4,035.43	4,073.33
Year 2 PV (M)	5,780.85	5,890.95	6,002.10
Year 3 PV (M)	7,538.50	7,754.90	7,975.40
Year 4 PV (M)	9,270.77	9,627.30	9,994.01
Year 5 PV (M)	10,977.94	11,508.18	12,058.71
PV of Terminal Value (M)	356,685.50	373,913.54	391,800.94
Equity Value (M)	394,251.09	412,730.31	431,904.50
Shares Outstanding (M)	1,469.10	1,469.10	1,469.10
Fair Value	$268.36	$280.94	$293.99
Upside / Downside	103.43%	112.96%	122.86%

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

Luzhou Laojiao Co.,Ltd. (000568.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener