DDM Analysis: 002244.SZ

Valuation Snapshot

Stable Growth	$128.67 - $210.75	$197.50
Multi-Stage	$33.89 - $37.12	$35.47
Blended Fair Value	$116.49
Current Price	$12.55
Upside	828.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.69%	9.73%	0.68	0.89	1.09	1.06	0.81	0.54	0.39	0.15	0.15	0.23
YoY Growth	-	-	-23.18%	-18.48%	2.83%	30.76%	49.32%	37.23%	162.86%	-2.98%	-32.45%	-14.83%
Dividend Yield	-	-	6.51%	12.98%	11.87%	15.40%	18.07%	13.00%	7.58%	2.03%	2.20%	3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,306.90
(-) Cash Dividends Paid (M)	817.34
(=) Cash Retained (M)	2,489.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	661.38	413.36	248.02
Cash Retained (M)	2,489.56	2,489.56	2,489.56
(-) Cash Required (M)	-661.38	-413.36	-248.02
(=) Excess Retained (M)	1,828.18	2,076.20	2,241.55
(/) Shares Outstanding (M)	3,120.61	3,120.61	3,120.61
(=) Excess Retained per Share	0.59	0.67	0.72
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.59	0.67	0.72
(=) Adjusted Dividend	0.85	0.93	0.98
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$128.67	$197.50	$210.75
Upside / Downside	925.28%	1,473.71%	1,579.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,306.90	3,521.85	3,750.77	3,994.57	4,254.22	4,530.74	4,666.66
Payout Ratio	24.72%	37.77%	50.83%	63.89%	76.94%	90.00%	92.50%
Projected Dividends (M)	817.34	1,330.30	1,906.50	2,551.99	3,273.33	4,077.67	4,316.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,240.93	1,252.70	1,264.46
Year 2 PV (M)	1,658.95	1,690.55	1,722.45
Year 3 PV (M)	2,071.45	2,130.91	2,191.50
Year 4 PV (M)	2,478.47	2,573.78	2,671.82
Year 5 PV (M)	2,880.07	3,019.18	3,163.62
PV of Terminal Value (M)	95,424.09	100,033.11	104,818.53
Equity Value (M)	105,753.97	110,700.24	115,832.38
Shares Outstanding (M)	3,120.61	3,120.61	3,120.61
Fair Value	$33.89	$35.47	$37.12
Upside / Downside	170.03%	182.66%	195.77%

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

Ticker

Industry

Sector

Hangzhou Binjiang Real Estate Group Co.,Ltd (002244.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener