DDM Analysis: 300059.SZ

Valuation Snapshot

Stable Growth	$46.21 - $159.47	$149.44
Multi-Stage	$20.26 - $22.18	$21.20
Blended Fair Value	$85.32
Current Price	$27.12
Upside	214.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.68%	62.04%	0.11	0.11	0.11	0.07	0.03	0.02	0.02	0.02	0.01	0.00
YoY Growth	-	-	-3.02%	0.10%	53.48%	116.84%	53.13%	-9.89%	43.12%	16.12%	212.04%	440.00%
Dividend Yield	-	-	0.47%	0.84%	0.66%	0.41%	0.21%	0.28%	0.29%	0.29%	0.34%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,665.60
(-) Cash Dividends Paid (M)	1,727.11
(=) Cash Retained (M)	10,938.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,533.12	1,583.20	949.92
Cash Retained (M)	10,938.49	10,938.49	10,938.49
(-) Cash Required (M)	-2,533.12	-1,583.20	-949.92
(=) Excess Retained (M)	8,405.37	9,355.29	9,988.57
(/) Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.64	0.70	0.74
WACC / Discount Rate	6.96%	6.96%	6.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$46.21	$149.44	$159.47
Upside / Downside	70.38%	451.05%	488.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,665.60	13,488.86	14,365.64	15,299.40	16,293.86	17,352.97	17,873.55
Payout Ratio	13.64%	28.91%	44.18%	59.45%	74.73%	90.00%	92.50%
Projected Dividends (M)	1,727.11	3,899.49	6,346.99	9,096.18	12,175.96	15,617.67	16,533.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.96%	6.96%	6.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,611.36	3,645.59	3,679.82
Year 2 PV (M)	5,443.68	5,547.37	5,652.03
Year 3 PV (M)	7,225.15	7,432.56	7,643.90
Year 4 PV (M)	8,956.81	9,301.26	9,655.56
Year 5 PV (M)	10,639.69	11,153.59	11,687.16
PV of Terminal Value (M)	284,092.95	297,814.75	312,061.71
Equity Value (M)	319,969.64	334,895.12	350,380.18
Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
Fair Value	$20.26	$21.20	$22.18
Upside / Downside	-25.31%	-21.82%	-18.21%

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

East Money Information Co.,Ltd. (300059.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener