DDM Analysis: 002595.SZ

Valuation Snapshot

Stable Growth	$504.26 - $594.10	$556.76
Multi-Stage	$353.77 - $388.32	$370.72
Blended Fair Value	$463.74
Current Price	$59.25
Upside	682.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.18%	20.90%	1.00	0.38	0.37	0.38	0.39	0.42	0.40	0.38	0.25	0.25
YoY Growth	-	-	167.28%	0.22%	-0.40%	-2.56%	-7.52%	4.06%	5.00%	52.00%	-0.48%	67.85%
Dividend Yield	-	-	1.70%	1.05%	1.20%	1.95%	1.31%	2.47%	1.88%	2.32%	1.01%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.82
(-) Cash Dividends Paid (M)	300.25
(=) Cash Retained (M)	2,082.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.56	297.85	178.71
Cash Retained (M)	2,082.57	2,082.57	2,082.57
(-) Cash Required (M)	-476.56	-297.85	-178.71
(=) Excess Retained (M)	1,606.01	1,784.72	1,903.86
(/) Shares Outstanding (M)	797.65	797.65	797.65
(=) Excess Retained per Share	2.01	2.24	2.39
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	2.01	2.24	2.39
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	1.59%	1.59%	1.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$504.26	$556.76	$594.10
Upside / Downside	751.07%	839.68%	902.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.82	2,537.71	2,702.66	2,878.33	3,065.42	3,264.68	3,362.62
Payout Ratio	12.60%	28.08%	43.56%	59.04%	74.52%	90.00%	92.50%
Projected Dividends (M)	300.25	712.60	1,177.29	1,699.37	2,284.36	2,938.21	3,110.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.59%	1.59%	1.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	694.83	701.42	708.00
Year 2 PV (M)	1,119.30	1,140.62	1,162.14
Year 3 PV (M)	1,575.38	1,620.60	1,666.68
Year 4 PV (M)	2,064.86	2,144.27	2,225.95
Year 5 PV (M)	2,589.65	2,714.73	2,844.60
PV of Terminal Value (M)	274,143.58	287,384.81	301,132.82
Equity Value (M)	282,187.60	295,706.46	309,740.20
Shares Outstanding (M)	797.65	797.65	797.65
Fair Value	$353.77	$370.72	$388.32
Upside / Downside	497.09%	525.69%	555.39%

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

Himile Mechanical Science and Technology (Shandong) Co., Ltd (002595.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener