DDM Analysis: 000623.SZ

Valuation Snapshot

Stable Growth	$25.82 - $42.65	$33.28
Multi-Stage	$48.78 - $53.70	$51.19
Blended Fair Value	$42.24
Current Price	$20.01
Upside	111.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.50%	27.97%	0.94	0.35	0.33	0.23	0.22	0.21	0.31	0.24	0.26	0.18
YoY Growth	-	-	164.62%	6.04%	47.73%	1.35%	4.76%	-31.48%	29.79%	-8.24%	47.70%	122.01%
Dividend Yield	-	-	5.68%	2.40%	2.18%	1.27%	1.40%	1.35%	1.67%	1.16%	1.11%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,567.77
(-) Cash Dividends Paid (M)	296.00
(=) Cash Retained (M)	2,271.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	513.55	320.97	192.58
Cash Retained (M)	2,271.77	2,271.77	2,271.77
(-) Cash Required (M)	-513.55	-320.97	-192.58
(=) Excess Retained (M)	1,758.22	1,950.80	2,079.19
(/) Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
(=) Excess Retained per Share	1.55	1.72	1.83
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	1.55	1.72	1.83
(=) Adjusted Dividend	1.81	1.98	2.10
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-0.46%	0.54%	1.54%
Fair Value	$25.82	$33.28	$42.65
Upside / Downside	29.02%	66.32%	113.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,567.77	2,581.70	2,595.70	2,609.77	2,623.93	2,638.16	2,717.30
Payout Ratio	11.53%	27.22%	42.92%	58.61%	74.31%	90.00%	92.50%
Projected Dividends (M)	296.00	702.79	1,113.98	1,529.61	1,949.72	2,374.34	2,513.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-0.46%	0.54%	1.54%
Year 1 PV (M)	653.13	659.69	666.26
Year 2 PV (M)	962.12	981.55	1,001.17
Year 3 PV (M)	1,227.75	1,265.13	1,303.25
Year 4 PV (M)	1,454.38	1,513.71	1,574.83
Year 5 PV (M)	1,645.98	1,730.33	1,818.11
PV of Terminal Value (M)	49,324.28	51,852.12	54,482.55
Equity Value (M)	55,267.64	58,002.53	60,846.17
Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
Fair Value	$48.78	$51.19	$53.70
Upside / Downside	143.76%	155.82%	168.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Jilin Aodong Pharmaceutical Group Co., Ltd. (000623.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener