DDM Analysis: 002080.SZ

Valuation Snapshot

Stable Growth	$103.82 - $208.98	$195.84
Multi-Stage	$32.39 - $35.44	$33.89
Blended Fair Value	$114.87
Current Price	$34.02
Upside	237.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.59%	26.57%	0.72	0.89	0.99	0.79	0.63	0.44	0.29	0.27	0.31	0.28
YoY Growth	-	-	-18.93%	-9.97%	25.82%	26.13%	42.82%	50.02%	9.09%	-12.47%	7.82%	312.91%
Dividend Yield	-	-	4.86%	5.67%	4.11%	3.25%	2.68%	3.85%	2.58%	2.62%	3.24%	3.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,763.29
(-) Cash Dividends Paid (M)	824.11
(=) Cash Retained (M)	939.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	352.66	220.41	132.25
Cash Retained (M)	939.18	939.18	939.18
(-) Cash Required (M)	-352.66	-220.41	-132.25
(=) Excess Retained (M)	586.52	718.77	806.93
(/) Shares Outstanding (M)	1,678.05	1,678.05	1,678.05
(=) Excess Retained per Share	0.35	0.43	0.48
LTM Dividend per Share	0.49	0.49	0.49
(+) Excess Retained per Share	0.35	0.43	0.48
(=) Adjusted Dividend	0.84	0.92	0.97
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$103.82	$195.84	$208.98
Upside / Downside	205.16%	475.67%	514.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,763.29	1,877.91	1,999.97	2,129.97	2,268.41	2,415.86	2,488.34
Payout Ratio	46.74%	55.39%	64.04%	72.69%	81.35%	90.00%	92.50%
Projected Dividends (M)	824.11	1,040.17	1,280.83	1,548.38	1,845.30	2,174.28	2,301.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	968.84	978.02	987.20
Year 2 PV (M)	1,111.18	1,132.35	1,153.71
Year 3 PV (M)	1,251.18	1,287.10	1,323.70
Year 4 PV (M)	1,388.86	1,442.27	1,497.21
Year 5 PV (M)	1,524.24	1,597.86	1,674.30
PV of Terminal Value (M)	48,105.07	50,428.56	52,840.98
Equity Value (M)	54,349.37	56,866.16	59,477.10
Shares Outstanding (M)	1,678.05	1,678.05	1,678.05
Fair Value	$32.39	$33.89	$35.44
Upside / Downside	-4.80%	-0.39%	4.19%

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

Mode

Ticker

Industry

Sector

Sinoma Science & Technology Co.,Ltd. (002080.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener