DDM Analysis: 002217.SZ

Valuation Snapshot

Stable Growth	$56.60 - $66.89	$62.59
Multi-Stage	$71.96 - $80.27	$76.02
Blended Fair Value	$69.31
Current Price	$3.32
Upside	1,987.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-36.04%	2.66%	0.01	0.03	0.05	0.07	0.08	0.06	0.05	0.04	0.02	0.02
YoY Growth	-	-	-76.70%	-45.14%	-29.07%	-19.75%	47.20%	2.73%	44.96%	122.49%	-4.18%	282.50%
Dividend Yield	-	-	0.27%	1.33%	1.51%	2.02%	2.47%	1.01%	0.76%	0.40%	0.18%	0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,766.96
(-) Cash Dividends Paid (M)	83.20
(=) Cash Retained (M)	2,683.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	553.39	345.87	207.52
Cash Retained (M)	2,683.77	2,683.77	2,683.77
(-) Cash Required (M)	-553.39	-345.87	-207.52
(=) Excess Retained (M)	2,130.37	2,337.90	2,476.25
(/) Shares Outstanding (M)	7,040.10	7,040.10	7,040.10
(=) Excess Retained per Share	0.30	0.33	0.35
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.30	0.33	0.35
(=) Adjusted Dividend	0.31	0.34	0.36
WACC / Discount Rate	-20.63%	-20.63%	-20.63%
Growth Rate	-10.00%	-9.00%	-8.00%
Fair Value	$56.60	$62.59	$66.89
Upside / Downside	1,604.74%	1,785.28%	1,914.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,766.96	2,517.99	2,291.42	2,085.24	1,897.61	1,726.86	1,778.66
Payout Ratio	3.01%	20.41%	37.80%	55.20%	72.60%	90.00%	92.50%
Projected Dividends (M)	83.20	513.81	866.25	1,151.11	1,377.69	1,554.17	1,645.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-20.63%	-20.63%	-20.63%
Growth Rate	-10.00%	-9.00%	-8.00%
Year 1 PV (M)	640.27	647.39	654.50
Year 2 PV (M)	1,345.16	1,375.22	1,405.61
Year 3 PV (M)	2,227.48	2,302.55	2,379.30
Year 4 PV (M)	3,322.11	3,472.24	3,627.39
Year 5 PV (M)	4,670.12	4,935.40	5,212.60
PV of Terminal Value (M)	494,384.56	522,466.92	551,811.15
Equity Value (M)	506,589.72	535,199.72	565,090.55
Shares Outstanding (M)	7,040.10	7,040.10	7,040.10
Fair Value	$71.96	$76.02	$80.27
Upside / Downside	2,067.40%	2,189.81%	2,317.69%

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

Holitech Technology Co., Ltd. (002217.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener