DDM Analysis: 002050.SZ

Valuation Snapshot

Stable Growth	$172.69 - $203.45	$190.66
Multi-Stage	$121.07 - $132.86	$126.86
Blended Fair Value	$158.76
Current Price	$48.43
Upside	227.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.05%	21.50%	0.36	0.26	0.26	0.24	0.21	0.15	0.15	0.15	0.05	0.04
YoY Growth	-	-	37.50%	2.72%	5.11%	14.96%	46.07%	-1.26%	1.54%	168.49%	50.91%	-30.78%
Dividend Yield	-	-	1.26%	1.09%	1.00%	1.47%	1.03%	1.18%	1.51%	1.38%	0.77%	0.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,039.55
(-) Cash Dividends Paid (M)	1,399.10
(=) Cash Retained (M)	2,640.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	807.91	504.94	302.97
Cash Retained (M)	2,640.45	2,640.45	2,640.45
(-) Cash Required (M)	-807.91	-504.94	-302.97
(=) Excess Retained (M)	1,832.54	2,135.50	2,337.48
(/) Shares Outstanding (M)	3,948.66	3,948.66	3,948.66
(=) Excess Retained per Share	0.46	0.54	0.59
LTM Dividend per Share	0.35	0.35	0.35
(+) Excess Retained per Share	0.46	0.54	0.59
(=) Adjusted Dividend	0.82	0.90	0.95
WACC / Discount Rate	1.69%	1.69%	1.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$172.69	$190.66	$203.45
Upside / Downside	256.57%	293.69%	320.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,039.55	4,302.12	4,581.76	4,879.57	5,196.75	5,534.53	5,700.57
Payout Ratio	34.64%	45.71%	56.78%	67.85%	78.93%	90.00%	92.50%
Projected Dividends (M)	1,399.10	1,966.42	2,601.57	3,310.99	4,101.64	4,981.08	5,273.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.69%	1.69%	1.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,915.57	1,933.72	1,951.88
Year 2 PV (M)	2,468.75	2,515.78	2,563.24
Year 3 PV (M)	3,060.70	3,148.56	3,238.09
Year 4 PV (M)	3,693.52	3,835.57	3,981.67
Year 5 PV (M)	4,369.46	4,580.51	4,799.64
PV of Terminal Value (M)	462,556.40	484,898.05	508,094.76
Equity Value (M)	478,064.41	500,912.18	524,629.27
Shares Outstanding (M)	3,948.66	3,948.66	3,948.66
Fair Value	$121.07	$126.86	$132.86
Upside / Downside	149.99%	161.94%	174.34%

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

Zhejiang Sanhua Intelligent Controls Co.,Ltd (002050.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener