DDM Analysis: 002023.SZ

Valuation Snapshot

Stable Growth	$4.62 - $14.85	$7.47
Multi-Stage	$3.06 - $3.34	$3.20
Blended Fair Value	$5.33
Current Price	$12.49
Upside	-57.31%
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	2.69%	13.90%	0.17	0.12	0.12	0.14	0.03	0.15	0.11	0.10	0.05	0.05
YoY Growth	-	-	43.21%	-1.12%	-14.26%	349.26%	-79.06%	31.85%	8.68%	87.16%	19.99%	0.00%
Dividend Yield	-	-	1.68%	1.21%	1.27%	1.24%	0.26%	1.06%	0.84%	1.02%	0.41%	0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	127.99
(-) Cash Dividends Paid (M)	51.52
(=) Cash Retained (M)	76.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25.60	16.00	9.60
Cash Retained (M)	76.47	76.47	76.47
(-) Cash Required (M)	-25.60	-16.00	-9.60
(=) Excess Retained (M)	50.87	60.47	66.87
(/) Shares Outstanding (M)	740.89	740.89	740.89
(=) Excess Retained per Share	0.07	0.08	0.09
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.07	0.08	0.09
(=) Adjusted Dividend	0.14	0.15	0.16
WACC / Discount Rate	8.66%	8.66%	8.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4.62	$7.47	$14.85
Upside / Downside	-63.02%	-40.23%	18.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	127.99	136.31	145.17	154.60	164.65	175.35	180.61
Payout Ratio	40.25%	50.20%	60.15%	70.10%	80.05%	90.00%	92.50%
Projected Dividends (M)	51.52	68.43	87.32	108.38	131.80	157.82	167.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.66%	8.66%	8.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	62.38	62.98	63.57
Year 2 PV (M)	72.58	73.96	75.36
Year 3 PV (M)	82.13	84.48	86.89
Year 4 PV (M)	91.06	94.56	98.16
Year 5 PV (M)	99.40	104.20	109.19
PV of Terminal Value (M)	1,860.33	1,950.19	2,043.48
Equity Value (M)	2,267.88	2,370.37	2,476.64
Shares Outstanding (M)	740.89	740.89	740.89
Fair Value	$3.06	$3.20	$3.34
Upside / Downside	-75.49%	-74.38%	-73.24%

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

Sichuan Haite High-tech Co., Ltd. (002023.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener