DDM Analysis: 000936.SZ

Valuation Snapshot

Stable Growth	$54.31 - $64.07	$60.01
Multi-Stage	$82.01 - $90.63	$86.24
Blended Fair Value	$73.12
Current Price	$7.63
Upside	858.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-25.51%	1.77%	0.07	0.06	0.09	0.05	0.16	0.32	0.43	0.29	0.07	0.05
YoY Growth	-	-	22.17%	-35.00%	89.74%	-70.40%	-48.59%	-25.94%	46.31%	316.60%	53.39%	-24.97%
Dividend Yield	-	-	1.03%	0.74%	1.17%	0.87%	2.84%	3.85%	3.92%	3.77%	0.78%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	317.82
(-) Cash Dividends Paid (M)	37.54
(=) Cash Retained (M)	280.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.56	39.73	23.84
Cash Retained (M)	280.28	280.28	280.28
(-) Cash Required (M)	-63.56	-39.73	-23.84
(=) Excess Retained (M)	216.71	240.55	256.44
(/) Shares Outstanding (M)	921.87	921.87	921.87
(=) Excess Retained per Share	0.24	0.26	0.28
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.24	0.26	0.28
(=) Adjusted Dividend	0.28	0.30	0.32
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	-1.54%	-0.54%	0.46%
Fair Value	$54.31	$60.01	$64.07
Upside / Downside	611.83%	686.47%	739.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	317.82	316.11	314.41	312.72	311.04	309.37	318.65
Payout Ratio	11.81%	27.45%	43.09%	58.72%	74.36%	90.00%	92.50%
Projected Dividends (M)	37.54	86.77	135.47	183.64	231.30	278.43	294.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-17.61%	-17.61%	-17.61%
Growth Rate	-1.54%	-0.54%	0.46%
Year 1 PV (M)	104.25	105.31	106.37
Year 2 PV (M)	195.56	199.56	203.59
Year 3 PV (M)	318.53	328.34	338.34
Year 4 PV (M)	482.03	501.91	522.40
Year 5 PV (M)	697.18	733.31	770.92
PV of Terminal Value (M)	73,804.43	77,629.16	81,610.85
Equity Value (M)	75,601.98	79,497.59	83,552.47
Shares Outstanding (M)	921.87	921.87	921.87
Fair Value	$82.01	$86.24	$90.63
Upside / Downside	974.83%	1,030.22%	1,087.86%

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

Jiangsu Huaxicun Co.,Ltd. (000936.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener