DDM Analysis: 000001.SZ

Valuation Snapshot

Stable Growth	$141.72 - $417.03	$390.82
Multi-Stage	$57.06 - $62.45	$59.71
Blended Fair Value	$225.26
Current Price	$11.34
Upside	1,886.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	45.02%	30.35%	1.05	0.41	0.35	0.31	0.29	0.16	0.16	0.17	0.11	0.10
YoY Growth	-	-	157.47%	15.20%	14.70%	7.06%	76.10%	4.83%	-10.54%	63.86%	10.11%	30.53%
Dividend Yield	-	-	9.32%	3.83%	2.82%	2.01%	1.31%	1.28%	1.18%	1.60%	1.16%	1.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,118.00
(-) Cash Dividends Paid (M)	14,648.00
(=) Cash Retained (M)	28,470.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,623.60	5,389.75	3,233.85
Cash Retained (M)	28,470.00	28,470.00	28,470.00
(-) Cash Required (M)	-8,623.60	-5,389.75	-3,233.85
(=) Excess Retained (M)	19,846.40	23,080.25	25,236.15
(/) Shares Outstanding (M)	20,562.20	20,562.20	20,562.20
(=) Excess Retained per Share	0.97	1.12	1.23
LTM Dividend per Share	0.71	0.71	0.71
(+) Excess Retained per Share	0.97	1.12	1.23
(=) Adjusted Dividend	1.68	1.83	1.94
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$141.72	$390.82	$417.03
Upside / Downside	1,149.71%	3,346.38%	3,577.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,118.00	45,920.67	48,905.51	52,084.37	55,469.86	59,075.40	60,847.66
Payout Ratio	33.97%	45.18%	56.38%	67.59%	78.79%	90.00%	92.50%
Projected Dividends (M)	14,648.00	20,745.82	27,574.46	35,203.18	43,707.13	53,167.86	56,284.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	19,251.75	19,434.23	19,616.71
Year 2 PV (M)	23,745.78	24,198.07	24,654.62
Year 3 PV (M)	28,132.02	28,939.59	29,762.47
Year 4 PV (M)	32,412.38	33,658.87	34,940.97
Year 5 PV (M)	36,588.75	38,356.00	40,190.88
PV of Terminal Value (M)	1,033,205.50	1,083,109.71	1,134,923.87
Equity Value (M)	1,173,336.17	1,227,696.47	1,284,089.53
Shares Outstanding (M)	20,562.20	20,562.20	20,562.20
Fair Value	$57.06	$59.71	$62.45
Upside / Downside	403.20%	426.51%	450.70%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 141 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
FEML.L	Fidelity Emerging Markets Limited	0.04%	$0.47	12.41%
FEVR.L	Fevertree Drinks PLC	0.04%	$0.32	84.93%
FIBI.TA	First International Bank of Israel Ltd	0.04%	$9.29	39.49%
FOXT.L	Foxtons Group plc	0.04%	$0.02	27.46%
HUW.L	Helios Underwriting plc	0.04%	$0.09	19.25%
ICGT.L	ICG Enterprise Trust PLC	0.04%	$0.59	30.88%
IMCO.TA	IMCO Industries Ltd.	0.04%	$3.29	48.38%
INKAT.AT	Intracom Constructions Societe Anonyme Technical and Steel Constructions	0.04%	$0.00	10.90%
JBNK.TA	Bank of Jerusalem Ltd.	0.04%	$0.92	33.59%
KMSMEDI.BO	KMS Medisurgi Limited	0.04%	$0.05	3.75%
KSB.BO	KSB Limited	0.04%	$0.30	5.78%
KSTN.TA	Keystone REIT Ltd.	0.04%	$0.41	14.20%
LTG.L	Learning Technologies Group plc	0.04%	$0.04	42.32%
MNIN.TA	Mendelson Infrastructures & Industries Ltd.	0.04%	$0.60	52.80%
MNL.L	Manchester & London Investment Trust plc	0.04%	$0.29	5.02%
MNRT.TA	Menivim - The New Reit Ltd	0.04%	$0.09	43.21%
MZTF.TA	Mizrahi Tefahot Bank Ltd.	0.04%	$9.09	42.93%
NAS.L	North Atlantic Smaller Companies Investment Trust PLC	0.04%	$0.16	18.58%
NCS.JO	Nictus Limited	0.04%	$0.11	18.85%
NTBK.JK	PT Nusatama Berkah Tbk	0.04%	$0.05	15.60%
NTML.TA	Neto Malinda Trading Ltd.	0.04%	$5.75	50.55%
PCFT.L	Polar Capital Global Financials Trust plc	0.04%	$0.08	11.44%
PLSN.TA	Plasson Industries Ltd	0.04%	$7.51	46.91%
POLP.TA	Polyram Plastic Industries Ltd.	0.04%	$0.36	73.23%
PRKM.TA	Parkomat International Ltd	0.04%	$0.15	98.03%
QNCO.TA	Y.Z. Queenco Ltd.	0.04%	$0.25	25.53%
QXT.L	Quixant Plc	0.04%	$0.08	25.96%
REL.L	RELX Plc	0.04%	$1.22	59.37%
RIII.L	Rights and Issues Investment Trust Public Limited Company	0.04%	$0.88	25.62%
RMLI.TA	Rami Levi Chain Stores Hashikma Marketing 2006 Ltd	0.04%	$15.74	99.74%
RMV.L	Rightmove plc	0.04%	$0.19	37.47%
RNWH.L	Renew Holdings plc	0.04%	$0.38	32.99%
RSW.L	Renishaw plc	0.04%	$1.52	61.36%
RTO.L	Rentokil Initial plc	0.04%	$0.16	66.67%
SAA.L	M&C Saatchi plc	0.04%	$0.05	29.64%
SEMG.TA	Seach Medical Group Ltd	0.04%	$0.12	25.79%
SRP.L	Serco Group plc	0.04%	$0.10	53.68%
STS.L	STS Global Income & Growth Trust PLC	0.04%	$0.09	23.76%
SXS.L	Spectris plc	0.04%	$1.63	49.01%
TKG.JO	Telkom S.A. SOC Limited	0.04%	$2.62	13.02%
TRD.L	Triad Group plc	0.04%	$0.11	77.03%
VKE.JO	Vukile Property Fund Limited	0.04%	$1.08	22.42%
VNET.L	Vianet Group plc	0.04%	$0.03	36.30%
WCW.L	Walker Crips Group plc	0.04%	$0.01	0.53%
WPH.BK	Wattanapat Hospital Trang Public Company Limited	0.04%	$0.00	0.43%
XPS.L	XPS Pensions Group plc	0.04%	$0.15	11.25%
000007.SZ	Shenzhen Quanxinhao Co., Ltd.	0.03%	$0.00	2.10%
000506.SZ	Zhaojin International Gold Co., Ltd.	0.03%	$0.00	8.96%
000625.SZ	Chongqing Changan Automobile Company Limited	0.03%	$0.00	0.60%
000636.SZ	Guangdong Fenghua Advanced Technology (Holding) Co., Ltd.	0.03%	$0.00	1.81%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ping An Bank Co., Ltd. (000001.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener