DDM Analysis: 000936.SZ

Valuation Snapshot

Stable Growth	$54.31 - $64.07	$60.01
Multi-Stage	$82.01 - $90.63	$86.24
Blended Fair Value	$73.12
Current Price	$7.63
Upside	858.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-25.51%	1.77%	0.07	0.06	0.09	0.05	0.16	0.32	0.43	0.29	0.07	0.05
YoY Growth	-	-	22.17%	-35.00%	89.74%	-70.40%	-48.59%	-25.94%	46.31%	316.60%	53.39%	-24.97%
Dividend Yield	-	-	1.03%	0.74%	1.17%	0.87%	2.84%	3.85%	3.92%	3.77%	0.78%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	317.82
(-) Cash Dividends Paid (M)	37.54
(=) Cash Retained (M)	280.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.56	39.73	23.84
Cash Retained (M)	280.28	280.28	280.28
(-) Cash Required (M)	-63.56	-39.73	-23.84
(=) Excess Retained (M)	216.71	240.55	256.44
(/) Shares Outstanding (M)	921.87	921.87	921.87
(=) Excess Retained per Share	0.24	0.26	0.28
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.24	0.26	0.28
(=) Adjusted Dividend	0.28	0.30	0.32
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	-1.54%	-0.54%	0.46%
Fair Value	$54.31	$60.01	$64.07
Upside / Downside	611.83%	686.47%	739.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	317.82	316.11	314.41	312.72	311.04	309.37	318.65
Payout Ratio	11.81%	27.45%	43.09%	58.72%	74.36%	90.00%	92.50%
Projected Dividends (M)	37.54	86.77	135.47	183.64	231.30	278.43	294.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	-1.54%	-0.54%	0.46%
Year 1 PV (M)	104.25	105.31	106.37
Year 2 PV (M)	195.56	199.56	203.59
Year 3 PV (M)	318.53	328.34	338.34
Year 4 PV (M)	482.03	501.91	522.40
Year 5 PV (M)	697.18	733.31	770.92
PV of Terminal Value (M)	73,804.43	77,629.16	81,610.85
Equity Value (M)	75,601.98	79,497.59	83,552.47
Shares Outstanding (M)	921.87	921.87	921.87
Fair Value	$82.01	$86.24	$90.63
Upside / Downside	974.83%	1,030.22%	1,087.86%

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

Jiangsu Huaxicun Co.,Ltd. (000936.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener