DDM Analysis: 000422.SZ

Valuation Snapshot

Stable Growth	$5.80 - $8.82	$7.22
Multi-Stage	$14.83 - $16.32	$15.56
Blended Fair Value	$11.39
Current Price	$14.72
Upside	-22.63%
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	-8.93%	-8.93%	0.50	0.37	0.32	0.52	0.69	0.80	0.86	0.91	0.91	1.07
YoY Growth	-	-	35.19%	14.08%	-37.50%	-24.57%	-13.85%	-6.72%	-5.72%	-0.69%	-14.34%	-16.27%
Dividend Yield	-	-	3.67%	4.01%	2.27%	2.55%	17.75%	30.33%	18.51%	29.25%	13.59%	16.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	705.73
(-) Cash Dividends Paid (M)	510.38
(=) Cash Retained (M)	195.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	141.15	88.22	52.93
Cash Retained (M)	195.34	195.34	195.34
(-) Cash Required (M)	-141.15	-88.22	-52.93
(=) Excess Retained (M)	54.20	107.13	142.42
(/) Shares Outstanding (M)	1,065.61	1,065.61	1,065.61
(=) Excess Retained per Share	0.05	0.10	0.13
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	0.05	0.10	0.13
(=) Adjusted Dividend	0.53	0.58	0.61
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.69%	-1.69%	-0.69%
Fair Value	$5.80	$7.22	$8.82
Upside / Downside	-60.62%	-50.98%	-40.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	705.73	693.79	682.06	670.52	659.18	648.04	667.48
Payout Ratio	72.32%	75.86%	79.39%	82.93%	86.46%	90.00%	92.50%
Projected Dividends (M)	510.38	526.28	541.50	556.05	569.96	583.23	617.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.69%	-1.69%	-0.69%
Year 1 PV (M)	490.50	495.54	500.58
Year 2 PV (M)	470.37	480.09	489.90
Year 3 PV (M)	450.17	464.19	478.50
Year 4 PV (M)	430.06	448.01	466.52
Year 5 PV (M)	410.15	431.67	454.07
PV of Terminal Value (M)	13,553.69	14,264.58	15,004.99
Equity Value (M)	15,804.94	16,584.08	17,394.57
Shares Outstanding (M)	1,065.61	1,065.61	1,065.61
Fair Value	$14.83	$15.56	$16.32
Upside / Downside	0.76%	5.73%	10.89%

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

Analysis Mode

Ticker

Industry

Sector

Hubei Yihua Chemical Industry Co., Ltd. (000422.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener