DDM Analysis: 000422.SZ

Valuation Snapshot

Stable Growth	$5.80 - $8.82	$7.22
Multi-Stage	$14.83 - $16.32	$15.56
Blended Fair Value	$11.39
Current Price	$14.72
Upside	-22.63%
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	-8.93%	-8.93%	0.50	0.37	0.32	0.52	0.69	0.80	0.86	0.91	0.91	1.07
YoY Growth	-	-	35.19%	14.08%	-37.50%	-24.57%	-13.85%	-6.72%	-5.72%	-0.69%	-14.34%	-16.27%
Dividend Yield	-	-	3.67%	4.01%	2.27%	2.55%	17.75%	30.33%	18.51%	29.25%	13.59%	16.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	705.73
(-) Cash Dividends Paid (M)	510.38
(=) Cash Retained (M)	195.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	141.15	88.22	52.93
Cash Retained (M)	195.34	195.34	195.34
(-) Cash Required (M)	-141.15	-88.22	-52.93
(=) Excess Retained (M)	54.20	107.13	142.42
(/) Shares Outstanding (M)	1,065.61	1,065.61	1,065.61
(=) Excess Retained per Share	0.05	0.10	0.13
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	0.05	0.10	0.13
(=) Adjusted Dividend	0.53	0.58	0.61
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.69%	-1.69%	-0.69%
Fair Value	$5.80	$7.22	$8.82
Upside / Downside	-60.62%	-50.98%	-40.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	705.73	693.79	682.06	670.52	659.18	648.04	667.48
Payout Ratio	72.32%	75.86%	79.39%	82.93%	86.46%	90.00%	92.50%
Projected Dividends (M)	510.38	526.28	541.50	556.05	569.96	583.23	617.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.69%	-1.69%	-0.69%
Year 1 PV (M)	490.50	495.54	500.58
Year 2 PV (M)	470.37	480.09	489.90
Year 3 PV (M)	450.17	464.19	478.50
Year 4 PV (M)	430.06	448.01	466.52
Year 5 PV (M)	410.15	431.67	454.07
PV of Terminal Value (M)	13,553.69	14,264.58	15,004.99
Equity Value (M)	15,804.94	16,584.08	17,394.57
Shares Outstanding (M)	1,065.61	1,065.61	1,065.61
Fair Value	$14.83	$15.56	$16.32
Upside / Downside	0.76%	5.73%	10.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Hubei Yihua Chemical Industry Co., Ltd. (000422.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener