DDM Analysis: 002546.SZ

Valuation Snapshot

Stable Growth	$11.58 - $20.78	$15.44
Multi-Stage	$18.75 - $20.60	$19.66
Blended Fair Value	$17.55
Current Price	$5.90
Upside	197.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.10%	4.04%	0.12	0.12	0.12	0.12	0.01	0.12	0.12	0.01	0.09	0.10
YoY Growth	-	-	0.02%	0.01%	-0.06%	764.67%	-88.49%	-2.09%	807.19%	-85.37%	-2.77%	18.16%
Dividend Yield	-	-	2.53%	2.80%	2.93%	2.71%	0.36%	2.92%	2.10%	0.28%	1.28%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	699.03
(-) Cash Dividends Paid (M)	200.56
(=) Cash Retained (M)	498.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	139.81	87.38	52.43
Cash Retained (M)	498.48	498.48	498.48
(-) Cash Required (M)	-139.81	-87.38	-52.43
(=) Excess Retained (M)	358.67	411.10	446.05
(/) Shares Outstanding (M)	834.19	834.19	834.19
(=) Excess Retained per Share	0.43	0.49	0.53
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.43	0.49	0.53
(=) Adjusted Dividend	0.67	0.73	0.78
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	0.82%	1.82%	2.82%
Fair Value	$11.58	$15.44	$20.78
Upside / Downside	96.31%	161.68%	252.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	699.03	711.77	724.73	737.94	751.38	765.07	788.02
Payout Ratio	28.69%	40.95%	53.21%	65.48%	77.74%	90.00%	92.50%
Projected Dividends (M)	200.56	291.49	385.66	483.17	584.11	688.56	728.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	0.82%	1.82%	2.82%
Year 1 PV (M)	270.61	273.29	275.98
Year 2 PV (M)	332.39	339.02	345.71
Year 3 PV (M)	386.61	398.23	410.07
Year 4 PV (M)	433.89	451.37	469.36
Year 5 PV (M)	474.85	498.87	523.85
PV of Terminal Value (M)	13,744.48	14,439.76	15,162.90
Equity Value (M)	15,642.84	16,400.54	17,187.88
Shares Outstanding (M)	834.19	834.19	834.19
Fair Value	$18.75	$19.66	$20.60
Upside / Downside	217.83%	233.23%	249.23%

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

Nanjing Xinlian Electronics Co., Ltd (002546.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener