DDM Analysis: 002893.SZ

Valuation Snapshot

Stable Growth	$5.07 - $10.03	$7.02
Multi-Stage	$8.64 - $9.50	$9.06
Blended Fair Value	$8.04
Current Price	$11.26
Upside	-28.61%
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	-10.54%	5.51%	0.12	0.09	0.12	0.10	0.06	0.20	0.12	0.06	0.05	0.07
YoY Growth	-	-	28.34%	-26.24%	19.90%	74.29%	-71.03%	76.05%	81.21%	19.54%	-20.37%	-1.80%
Dividend Yield	-	-	1.18%	0.88%	1.38%	1.23%	0.45%	2.60%	1.18%	0.42%	0.73%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	81.94
(-) Cash Dividends Paid (M)	35.09
(=) Cash Retained (M)	46.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.39	10.24	6.15
Cash Retained (M)	46.86	46.86	46.86
(-) Cash Required (M)	-16.39	-10.24	-6.15
(=) Excess Retained (M)	30.47	36.61	40.71
(/) Shares Outstanding (M)	264.21	264.21	264.21
(=) Excess Retained per Share	0.12	0.14	0.15
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	0.12	0.14	0.15
(=) Adjusted Dividend	0.25	0.27	0.29
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	1.07%	2.07%	3.07%
Fair Value	$5.07	$7.02	$10.03
Upside / Downside	-54.99%	-37.70%	-10.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	81.94	83.64	85.38	87.15	88.95	90.80	93.52
Payout Ratio	42.82%	52.25%	61.69%	71.13%	80.56%	90.00%	92.50%
Projected Dividends (M)	35.09	43.71	52.67	61.98	71.66	81.72	86.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	1.07%	2.07%	3.07%
Year 1 PV (M)	40.82	41.22	41.63
Year 2 PV (M)	45.94	46.86	47.78
Year 3 PV (M)	50.50	52.01	53.55
Year 4 PV (M)	54.53	56.72	58.97
Year 5 PV (M)	58.07	61.00	64.05
PV of Terminal Value (M)	2,033.92	2,136.55	2,243.27
Equity Value (M)	2,283.78	2,394.35	2,509.25
Shares Outstanding (M)	264.21	264.21	264.21
Fair Value	$8.64	$9.06	$9.50
Upside / Downside	-23.24%	-19.52%	-15.66%

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

Beijing Jingneng Thermal Co. Ltd. Class A (002893.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener