DDM Analysis: 000625.SZ

Valuation Snapshot

Stable Growth	$12.84 - $27.25	$18.23
Multi-Stage	$9.15 - $10.01	$9.57
Blended Fair Value	$13.90
Current Price	$12.23
Upside	13.65%
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	93.70%	17.99%	0.35	0.24	0.18	0.17	0.00	0.01	0.22	0.32	0.31	0.13
YoY Growth	-	-	44.93%	31.98%	5.81%	3,648.36%	-64.05%	-94.17%	-32.21%	2.87%	142.46%	94.45%
Dividend Yield	-	-	2.66%	1.35%	1.52%	1.97%	0.06%	0.22%	4.61%	5.22%	3.61%	1.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,796.73
(-) Cash Dividends Paid (M)	40.75
(=) Cash Retained (M)	6,755.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,359.35	849.59	509.75
Cash Retained (M)	6,755.98	6,755.98	6,755.98
(-) Cash Required (M)	-1,359.35	-849.59	-509.75
(=) Excess Retained (M)	5,396.63	5,906.39	6,246.23
(/) Shares Outstanding (M)	9,943.36	9,943.36	9,943.36
(=) Excess Retained per Share	0.54	0.59	0.63
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.54	0.59	0.63
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12.84	$18.23	$27.25
Upside / Downside	4.96%	49.05%	122.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,796.73	7,238.52	7,709.02	8,210.11	8,743.77	9,312.11	9,591.48
Payout Ratio	0.60%	18.48%	36.36%	54.24%	72.12%	90.00%	92.50%
Projected Dividends (M)	40.75	1,337.65	2,802.98	4,453.15	6,306.00	8,380.90	8,872.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,204.69	1,216.11	1,227.53
Year 2 PV (M)	2,273.44	2,316.75	2,360.46
Year 3 PV (M)	3,252.85	3,346.22	3,441.37
Year 4 PV (M)	4,148.42	4,307.95	4,472.05
Year 5 PV (M)	4,965.37	5,205.19	5,454.20
PV of Terminal Value (M)	75,150.96	78,780.78	82,549.52
Equity Value (M)	90,995.72	95,173.01	99,505.13
Shares Outstanding (M)	9,943.36	9,943.36	9,943.36
Fair Value	$9.15	$9.57	$10.01
Upside / Downside	-25.17%	-21.74%	-18.17%

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

Chongqing Changan Automobile Company Limited (000625.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener