DDM Analysis: 002375.SZ

Valuation Snapshot

Stable Growth	$1.21 - $1.66	$1.44
Multi-Stage	$3.70 - $4.10	$3.90
Blended Fair Value	$2.67
Current Price	$3.80
Upside	-29.80%
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	-13.90%	-6.05%	0.06	0.07	0.08	0.09	0.10	0.13	0.10	0.11	0.11	0.12
YoY Growth	-	-	-10.18%	-19.20%	-6.63%	-10.06%	-22.36%	30.55%	-8.90%	-1.54%	-12.71%	10.80%
Dividend Yield	-	-	1.61%	1.68%	1.71%	1.53%	1.13%	1.82%	1.40%	1.56%	0.97%	0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	314.82
(-) Cash Dividends Paid (M)	125.87
(=) Cash Retained (M)	188.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	62.96	39.35	23.61
Cash Retained (M)	188.95	188.95	188.95
(-) Cash Required (M)	-62.96	-39.35	-23.61
(=) Excess Retained (M)	125.98	149.59	165.34
(/) Shares Outstanding (M)	1,319.27	1,319.27	1,319.27
(=) Excess Retained per Share	0.10	0.11	0.13
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.10	0.11	0.13
(=) Adjusted Dividend	0.19	0.21	0.22
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-8.05%	-7.05%	-6.05%
Fair Value	$1.21	$1.44	$1.66
Upside / Downside	-68.12%	-62.14%	-56.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	314.82	292.63	272.01	252.84	235.02	218.46	225.01
Payout Ratio	39.98%	49.99%	59.99%	69.99%	80.00%	90.00%	92.50%
Projected Dividends (M)	125.87	146.28	163.18	176.97	188.01	196.61	208.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-8.05%	-7.05%	-6.05%
Year 1 PV (M)	135.94	137.42	138.90
Year 2 PV (M)	140.93	144.02	147.13
Year 3 PV (M)	142.05	146.73	151.52
Year 4 PV (M)	140.25	146.45	152.85
Year 5 PV (M)	136.30	143.88	151.79
PV of Terminal Value (M)	4,188.94	4,421.72	4,664.74
Equity Value (M)	4,884.41	5,140.22	5,406.93
Shares Outstanding (M)	1,319.27	1,319.27	1,319.27
Fair Value	$3.70	$3.90	$4.10
Upside / Downside	-2.57%	2.53%	7.85%

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

Ticker

Industry

Sector

Zhejiang Yasha Decoration Co.,Ltd (002375.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener