DDM Analysis: 002039.SZ

Valuation Snapshot

Stable Growth	$6.03 - $8.43	$7.23
Multi-Stage	$18.46 - $20.40	$19.41
Blended Fair Value	$13.32
Current Price	$16.83
Upside	-20.87%
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	-6.60%	-7.01%	0.93	1.07	1.08	1.34	1.26	1.31	1.38	1.47	1.75	2.13
YoY Growth	-	-	-12.47%	-1.56%	-18.98%	6.17%	-4.07%	-5.10%	-6.14%	-15.70%	-18.01%	10.42%
Dividend Yield	-	-	5.74%	6.77%	7.31%	10.60%	11.15%	13.33%	13.24%	13.64%	15.31%	16.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	445.71
(-) Cash Dividends Paid (M)	231.95
(=) Cash Retained (M)	213.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.14	55.71	33.43
Cash Retained (M)	213.76	213.76	213.76
(-) Cash Required (M)	-89.14	-55.71	-33.43
(=) Excess Retained (M)	124.62	158.05	180.33
(/) Shares Outstanding (M)	427.56	427.56	427.56
(=) Excess Retained per Share	0.29	0.37	0.42
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.29	0.37	0.42
(=) Adjusted Dividend	0.83	0.91	0.96
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Fair Value	$6.03	$7.23	$8.43
Upside / Downside	-64.16%	-57.05%	-49.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	445.71	420.63	396.95	374.62	353.53	333.64	343.65
Payout Ratio	52.04%	59.63%	67.22%	74.82%	82.41%	90.00%	92.50%
Projected Dividends (M)	231.95	250.83	266.85	280.27	291.34	300.27	317.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Year 1 PV (M)	233.50	236.00	238.50
Year 2 PV (M)	231.26	236.24	241.27
Year 3 PV (M)	226.11	233.46	240.96
Year 4 PV (M)	218.81	228.33	238.16
Year 5 PV (M)	209.94	221.42	233.41
PV of Terminal Value (M)	6,772.09	7,142.58	7,529.11
Equity Value (M)	7,891.71	8,298.03	8,721.41
Shares Outstanding (M)	427.56	427.56	427.56
Fair Value	$18.46	$19.41	$20.40
Upside / Downside	9.67%	15.32%	21.20%

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

GuiZhou QianYuan Power Co., Ltd. (002039.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener