DDM Analysis: 300274.SZ

Valuation Snapshot

Stable Growth	$1,251.01 - $1,473.91	$1,381.27
Multi-Stage	$844.59 - $927.02	$885.04
Blended Fair Value	$1,133.15
Current Price	$161.98
Upside	599.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.16%	45.71%	0.84	0.29	0.17	0.15	0.10	0.10	0.09	0.06	0.05	0.02
YoY Growth	-	-	188.35%	71.42%	10.15%	60.65%	-3.62%	6.02%	60.75%	24.50%	180.11%	-13.91%
Dividend Yield	-	-	1.21%	0.37%	0.23%	0.20%	0.19%	1.47%	1.09%	0.43%	0.65%	0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,317.95
(-) Cash Dividends Paid (M)	2,414.12
(=) Cash Retained (M)	12,903.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,063.59	1,914.74	1,148.85
Cash Retained (M)	12,903.83	12,903.83	12,903.83
(-) Cash Required (M)	-3,063.59	-1,914.74	-1,148.85
(=) Excess Retained (M)	9,840.24	10,989.08	11,754.98
(/) Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
(=) Excess Retained per Share	4.76	5.32	5.69
LTM Dividend per Share	1.17	1.17	1.17
(+) Excess Retained per Share	4.76	5.32	5.69
(=) Adjusted Dividend	5.93	6.48	6.86
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,251.01	$1,381.27	$1,473.91
Upside / Downside	672.33%	752.74%	809.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,317.95	16,313.62	17,374.00	18,503.31	19,706.03	20,986.92	21,616.53
Payout Ratio	15.76%	30.61%	45.46%	60.30%	75.15%	90.00%	92.50%
Projected Dividends (M)	2,414.12	4,993.28	7,897.54	11,158.24	14,809.48	18,888.23	19,995.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,830.61	4,876.39	4,922.18
Year 2 PV (M)	7,391.33	7,532.11	7,674.22
Year 3 PV (M)	10,102.81	10,392.82	10,688.34
Year 4 PV (M)	12,971.83	13,470.69	13,983.80
Year 5 PV (M)	16,005.46	16,778.53	17,581.19
PV of Terminal Value (M)	1,694,355.99	1,776,194.02	1,861,164.19
Equity Value (M)	1,745,658.03	1,829,244.57	1,916,013.92
Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
Fair Value	$844.59	$885.04	$927.02
Upside / Downside	421.42%	446.39%	472.30%

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

Sungrow Power Supply Co., Ltd. (300274.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener