DDM Analysis: 002847.SZ

Valuation Snapshot

Stable Growth	$81.06 - $314.22	$137.28
Multi-Stage	$49.65 - $54.34	$51.95
Blended Fair Value	$94.61
Current Price	$70.10
Upside	34.97%
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	80.29%	29.78%	1.73	0.78	0.54	0.56	0.28	0.09	0.13	0.11	0.11	0.00
YoY Growth	-	-	121.30%	46.17%	-3.55%	97.83%	208.64%	-30.89%	20.84%	-2.50%	0.00%	-100.00%
Dividend Yield	-	-	2.74%	1.44%	0.84%	1.93%	0.45%	0.34%	0.97%	0.85%	0.50%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	751.52
(-) Cash Dividends Paid (M)	16.20
(=) Cash Retained (M)	735.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.30	93.94	56.36
Cash Retained (M)	735.32	735.32	735.32
(-) Cash Required (M)	-150.30	-93.94	-56.36
(=) Excess Retained (M)	585.02	641.38	678.96
(/) Shares Outstanding (M)	272.33	272.33	272.33
(=) Excess Retained per Share	2.15	2.36	2.49
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	2.15	2.36	2.49
(=) Adjusted Dividend	2.21	2.41	2.55
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81.06	$137.28	$314.22
Upside / Downside	15.63%	95.83%	348.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	751.52	800.37	852.40	907.80	966.81	1,029.65	1,060.54
Payout Ratio	2.16%	19.72%	37.29%	54.86%	72.43%	90.00%	92.50%
Projected Dividends (M)	16.20	157.87	317.89	498.04	700.27	926.69	981.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	144.31	145.67	147.04
Year 2 PV (M)	265.60	270.66	275.77
Year 3 PV (M)	380.37	391.29	402.42
Year 4 PV (M)	488.86	507.67	527.00
Year 5 PV (M)	591.34	619.90	649.56
PV of Terminal Value (M)	11,650.15	12,212.86	12,797.10
Equity Value (M)	13,520.64	14,148.05	14,798.89
Shares Outstanding (M)	272.33	272.33	272.33
Fair Value	$49.65	$51.95	$54.34
Upside / Downside	-29.18%	-25.89%	-22.48%

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

YanKer shop Food Co.,Ltd (002847.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener