DDM Analysis: 002078.SZ

Valuation Snapshot

Stable Growth	$190.28 - $224.19	$210.10
Multi-Stage	$85.81 - $94.16	$89.91
Blended Fair Value	$150.00
Current Price	$14.29
Upside	949.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.71%	9.89%	0.49	0.41	0.41	0.28	0.26	0.27	0.27	0.20	0.18	0.18
YoY Growth	-	-	18.49%	0.29%	44.94%	9.73%	-3.78%	-0.97%	37.67%	13.02%	-1.46%	-7.02%
Dividend Yield	-	-	3.33%	2.82%	3.39%	2.50%	1.65%	3.07%	3.66%	1.80%	2.45%	3.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,142.12
(-) Cash Dividends Paid (M)	338.26
(=) Cash Retained (M)	2,803.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	628.42	392.77	235.66
Cash Retained (M)	2,803.86	2,803.86	2,803.86
(-) Cash Required (M)	-628.42	-392.77	-235.66
(=) Excess Retained (M)	2,175.44	2,411.10	2,568.20
(/) Shares Outstanding (M)	2,787.37	2,787.37	2,787.37
(=) Excess Retained per Share	0.78	0.87	0.92
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.78	0.87	0.92
(=) Adjusted Dividend	0.90	0.99	1.04
WACC / Discount Rate	4.38%	4.38%	4.38%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$190.28	$210.10	$224.19
Upside / Downside	1,231.58%	1,370.23%	1,468.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,142.12	3,346.36	3,563.88	3,795.53	4,042.24	4,304.98	4,434.13
Payout Ratio	10.77%	26.61%	42.46%	58.31%	74.15%	90.00%	92.50%
Projected Dividends (M)	338.26	890.54	1,513.19	2,213.03	2,997.44	3,874.48	4,101.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.38%	4.38%	4.38%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	845.20	853.22	861.23
Year 2 PV (M)	1,363.03	1,388.99	1,415.20
Year 3 PV (M)	1,891.92	1,946.23	2,001.57
Year 4 PV (M)	2,432.06	2,525.59	2,621.79
Year 5 PV (M)	2,983.61	3,127.72	3,277.35
PV of Terminal Value (M)	229,681.67	240,775.38	252,293.67
Equity Value (M)	239,197.50	250,617.13	262,470.81
Shares Outstanding (M)	2,787.37	2,787.37	2,787.37
Fair Value	$85.81	$89.91	$94.16
Upside / Downside	500.52%	529.19%	558.95%

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

Shandong Sunpaper Co., Ltd. (002078.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener