DDM Analysis: 002602.SZ

Valuation Snapshot

Stable Growth	$10.29 - $22.61	$14.79
Multi-Stage	$7.30 - $7.98	$7.63
Blended Fair Value	$11.21
Current Price	$20.71
Upside	-45.86%
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	-7.57%	60.74%	0.04	0.04	0.04	0.07	0.07	0.06	0.05	0.01	0.02	0.01
YoY Growth	-	-	-3.32%	-2.47%	-33.84%	-10.22%	20.47%	30.68%	221.80%	-13.97%	84.15%	2,460.73%
Dividend Yield	-	-	0.64%	0.88%	0.73%	1.06%	1.04%	0.60%	0.46%	0.14%	0.15%	0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,767.45
(-) Cash Dividends Paid (M)	193.40
(=) Cash Retained (M)	3,574.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	753.49	470.93	282.56
Cash Retained (M)	3,574.05	3,574.05	3,574.05
(-) Cash Required (M)	-753.49	-470.93	-282.56
(=) Excess Retained (M)	2,820.56	3,103.12	3,291.49
(/) Shares Outstanding (M)	7,161.91	7,161.91	7,161.91
(=) Excess Retained per Share	0.39	0.43	0.46
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.39	0.43	0.46
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	9.81%	9.81%	9.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10.29	$14.79	$22.61
Upside / Downside	-50.31%	-28.57%	9.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,767.45	4,012.33	4,273.13	4,550.89	4,846.70	5,161.73	5,316.58
Payout Ratio	5.13%	22.11%	39.08%	56.05%	73.03%	90.00%	92.50%
Projected Dividends (M)	193.40	887.00	1,669.94	2,550.93	3,539.38	4,645.56	4,917.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.81%	9.81%	9.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	800.14	807.73	815.31
Year 2 PV (M)	1,358.92	1,384.80	1,410.93
Year 3 PV (M)	1,872.55	1,926.31	1,981.08
Year 4 PV (M)	2,343.74	2,433.87	2,526.58
Year 5 PV (M)	2,775.01	2,909.04	3,048.21
PV of Terminal Value (M)	43,112.43	45,194.78	47,356.82
Equity Value (M)	52,262.79	54,656.52	57,138.92
Shares Outstanding (M)	7,161.91	7,161.91	7,161.91
Fair Value	$7.30	$7.63	$7.98
Upside / Downside	-64.76%	-63.15%	-61.48%

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

Zhejiang Century Huatong Group Co.,Ltd (002602.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener