DDM Analysis: 001965.SZ

Valuation Snapshot

Stable Growth	$89.05 - $149.48	$140.09
Multi-Stage	$23.84 - $26.12	$24.96
Blended Fair Value	$82.52
Current Price	$9.74
Upside	747.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.70%	16.02%	0.81	0.57	0.50	0.32	0.41	0.23	0.33	0.22	0.50	0.66
YoY Growth	-	-	41.39%	13.95%	59.06%	-23.84%	80.94%	-31.44%	50.13%	-55.74%	-24.26%	262.63%
Dividend Yield	-	-	6.10%	5.15%	5.92%	4.04%	5.27%	3.30%	3.63%	2.37%	4.39%	5.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,174.12
(-) Cash Dividends Paid (M)	1,067.31
(=) Cash Retained (M)	4,106.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,034.82	646.77	388.06
Cash Retained (M)	4,106.82	4,106.82	4,106.82
(-) Cash Required (M)	-1,034.82	-646.77	-388.06
(=) Excess Retained (M)	3,071.99	3,460.05	3,718.76
(/) Shares Outstanding (M)	6,883.83	6,883.83	6,883.83
(=) Excess Retained per Share	0.45	0.50	0.54
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.45	0.50	0.54
(=) Adjusted Dividend	0.60	0.66	0.70
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$89.05	$140.09	$149.48
Upside / Downside	814.29%	1,338.25%	1,434.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,174.12	5,510.44	5,868.62	6,250.08	6,656.34	7,089.00	7,301.67
Payout Ratio	20.63%	34.50%	48.38%	62.25%	76.13%	90.00%	92.50%
Projected Dividends (M)	1,067.31	1,901.23	2,839.04	3,890.75	5,067.17	6,380.10	6,754.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,773.22	1,790.02	1,806.83
Year 2 PV (M)	2,469.61	2,516.64	2,564.13
Year 3 PV (M)	3,156.57	3,247.19	3,339.52
Year 4 PV (M)	3,834.22	3,981.67	4,133.34
Year 5 PV (M)	4,502.63	4,720.11	4,945.91
PV of Terminal Value (M)	148,380.53	155,547.37	162,988.49
Equity Value (M)	164,116.78	171,803.00	179,778.22
Shares Outstanding (M)	6,883.83	6,883.83	6,883.83
Fair Value	$23.84	$24.96	$26.12
Upside / Downside	144.77%	156.24%	168.13%

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

China Merchants Expressway Network & Technology Holdings Co.,Ltd. (001965.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener