DDM Analysis: 000625.SZ

Valuation Snapshot

Stable Growth	$12.84 - $27.25	$18.23
Multi-Stage	$9.15 - $10.01	$9.57
Blended Fair Value	$13.90
Current Price	$12.23
Upside	13.65%
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	93.70%	17.99%	0.35	0.24	0.18	0.17	0.00	0.01	0.22	0.32	0.31	0.13
YoY Growth	-	-	44.93%	31.98%	5.81%	3,648.36%	-64.05%	-94.17%	-32.21%	2.87%	142.46%	94.45%
Dividend Yield	-	-	2.66%	1.35%	1.52%	1.97%	0.06%	0.22%	4.61%	5.22%	3.61%	1.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,796.73
(-) Cash Dividends Paid (M)	40.75
(=) Cash Retained (M)	6,755.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,359.35	849.59	509.75
Cash Retained (M)	6,755.98	6,755.98	6,755.98
(-) Cash Required (M)	-1,359.35	-849.59	-509.75
(=) Excess Retained (M)	5,396.63	5,906.39	6,246.23
(/) Shares Outstanding (M)	9,943.36	9,943.36	9,943.36
(=) Excess Retained per Share	0.54	0.59	0.63
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.54	0.59	0.63
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12.84	$18.23	$27.25
Upside / Downside	4.96%	49.05%	122.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,796.73	7,238.52	7,709.02	8,210.11	8,743.77	9,312.11	9,591.48
Payout Ratio	0.60%	18.48%	36.36%	54.24%	72.12%	90.00%	92.50%
Projected Dividends (M)	40.75	1,337.65	2,802.98	4,453.15	6,306.00	8,380.90	8,872.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,204.69	1,216.11	1,227.53
Year 2 PV (M)	2,273.44	2,316.75	2,360.46
Year 3 PV (M)	3,252.85	3,346.22	3,441.37
Year 4 PV (M)	4,148.42	4,307.95	4,472.05
Year 5 PV (M)	4,965.37	5,205.19	5,454.20
PV of Terminal Value (M)	75,150.96	78,780.78	82,549.52
Equity Value (M)	90,995.72	95,173.01	99,505.13
Shares Outstanding (M)	9,943.36	9,943.36	9,943.36
Fair Value	$9.15	$9.57	$10.01
Upside / Downside	-25.17%	-21.74%	-18.17%

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

Chongqing Changan Automobile Company Limited (000625.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener