DDM Analysis: 002847.SZ

Valuation Snapshot

Stable Growth	$81.06 - $314.22	$137.28
Multi-Stage	$49.65 - $54.34	$51.95
Blended Fair Value	$94.61
Current Price	$70.10
Upside	34.97%
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	80.29%	29.78%	1.73	0.78	0.54	0.56	0.28	0.09	0.13	0.11	0.11	0.00
YoY Growth	-	-	121.30%	46.17%	-3.55%	97.83%	208.64%	-30.89%	20.84%	-2.50%	0.00%	-100.00%
Dividend Yield	-	-	2.74%	1.44%	0.84%	1.93%	0.45%	0.34%	0.97%	0.85%	0.50%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	751.52
(-) Cash Dividends Paid (M)	16.20
(=) Cash Retained (M)	735.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.30	93.94	56.36
Cash Retained (M)	735.32	735.32	735.32
(-) Cash Required (M)	-150.30	-93.94	-56.36
(=) Excess Retained (M)	585.02	641.38	678.96
(/) Shares Outstanding (M)	272.33	272.33	272.33
(=) Excess Retained per Share	2.15	2.36	2.49
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	2.15	2.36	2.49
(=) Adjusted Dividend	2.21	2.41	2.55
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81.06	$137.28	$314.22
Upside / Downside	15.63%	95.83%	348.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	751.52	800.37	852.40	907.80	966.81	1,029.65	1,060.54
Payout Ratio	2.16%	19.72%	37.29%	54.86%	72.43%	90.00%	92.50%
Projected Dividends (M)	16.20	157.87	317.89	498.04	700.27	926.69	981.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	144.31	145.67	147.04
Year 2 PV (M)	265.60	270.66	275.77
Year 3 PV (M)	380.37	391.29	402.42
Year 4 PV (M)	488.86	507.67	527.00
Year 5 PV (M)	591.34	619.90	649.56
PV of Terminal Value (M)	11,650.15	12,212.86	12,797.10
Equity Value (M)	13,520.64	14,148.05	14,798.89
Shares Outstanding (M)	272.33	272.33	272.33
Fair Value	$49.65	$51.95	$54.34
Upside / Downside	-29.18%	-25.89%	-22.48%

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

YanKer shop Food Co.,Ltd (002847.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener