DDM Analysis: 002056.SZ

Valuation Snapshot

Stable Growth	$139.71 - $292.74	$274.34
Multi-Stage	$44.43 - $48.64	$46.50
Blended Fair Value	$160.42
Current Price	$20.49
Upside	682.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.47%	23.34%	0.41	0.39	0.26	0.24	0.16	0.15	0.11	0.06	0.07	0.09
YoY Growth	-	-	4.20%	50.23%	9.64%	46.58%	5.13%	34.98%	81.09%	-15.17%	-21.66%	89.64%
Dividend Yield	-	-	2.64%	2.62%	1.26%	1.74%	1.06%	1.53%	1.55%	0.65%	0.93%	1.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,352.92
(-) Cash Dividends Paid (M)	727.50
(=) Cash Retained (M)	1,625.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	470.58	294.12	176.47
Cash Retained (M)	1,625.42	1,625.42	1,625.42
(-) Cash Required (M)	-470.58	-294.12	-176.47
(=) Excess Retained (M)	1,154.84	1,331.31	1,448.95
(/) Shares Outstanding (M)	1,598.45	1,598.45	1,598.45
(=) Excess Retained per Share	0.72	0.83	0.91
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	0.72	0.83	0.91
(=) Adjusted Dividend	1.18	1.29	1.36
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$139.71	$274.34	$292.74
Upside / Downside	581.85%	1,238.92%	1,328.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,352.92	2,505.86	2,668.75	2,842.21	3,026.96	3,223.71	3,320.42
Payout Ratio	30.92%	42.74%	54.55%	66.37%	78.18%	90.00%	92.50%
Projected Dividends (M)	727.50	1,070.89	1,455.84	1,886.31	2,366.59	2,901.34	3,071.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	997.12	1,006.57	1,016.03
Year 2 PV (M)	1,262.19	1,286.23	1,310.50
Year 3 PV (M)	1,522.75	1,566.46	1,611.00
Year 4 PV (M)	1,778.87	1,847.28	1,917.64
Year 5 PV (M)	2,030.60	2,128.68	2,230.51
PV of Terminal Value (M)	63,424.75	66,488.18	69,668.87
Equity Value (M)	71,016.27	74,323.40	77,754.55
Shares Outstanding (M)	1,598.45	1,598.45	1,598.45
Fair Value	$44.43	$46.50	$48.64
Upside / Downside	116.83%	126.93%	137.40%

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

Analysis Mode

Ticker

Industry

Sector

Hengdian Group DMEGC Magnetics Co. ,Ltd (002056.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener