DDM Analysis: 300274.SZ

Valuation Snapshot

Stable Growth	$1,251.01 - $1,473.91	$1,381.27
Multi-Stage	$844.59 - $927.02	$885.04
Blended Fair Value	$1,133.15
Current Price	$161.98
Upside	599.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.16%	45.71%	0.84	0.29	0.17	0.15	0.10	0.10	0.09	0.06	0.05	0.02
YoY Growth	-	-	188.35%	71.42%	10.15%	60.65%	-3.62%	6.02%	60.75%	24.50%	180.11%	-13.91%
Dividend Yield	-	-	1.21%	0.37%	0.23%	0.20%	0.19%	1.47%	1.09%	0.43%	0.65%	0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,317.95
(-) Cash Dividends Paid (M)	2,414.12
(=) Cash Retained (M)	12,903.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,063.59	1,914.74	1,148.85
Cash Retained (M)	12,903.83	12,903.83	12,903.83
(-) Cash Required (M)	-3,063.59	-1,914.74	-1,148.85
(=) Excess Retained (M)	9,840.24	10,989.08	11,754.98
(/) Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
(=) Excess Retained per Share	4.76	5.32	5.69
LTM Dividend per Share	1.17	1.17	1.17
(+) Excess Retained per Share	4.76	5.32	5.69
(=) Adjusted Dividend	5.93	6.48	6.86
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,251.01	$1,381.27	$1,473.91
Upside / Downside	672.33%	752.74%	809.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,317.95	16,313.62	17,374.00	18,503.31	19,706.03	20,986.92	21,616.53
Payout Ratio	15.76%	30.61%	45.46%	60.30%	75.15%	90.00%	92.50%
Projected Dividends (M)	2,414.12	4,993.28	7,897.54	11,158.24	14,809.48	18,888.23	19,995.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,830.61	4,876.39	4,922.18
Year 2 PV (M)	7,391.33	7,532.11	7,674.22
Year 3 PV (M)	10,102.81	10,392.82	10,688.34
Year 4 PV (M)	12,971.83	13,470.69	13,983.80
Year 5 PV (M)	16,005.46	16,778.53	17,581.19
PV of Terminal Value (M)	1,694,355.99	1,776,194.02	1,861,164.19
Equity Value (M)	1,745,658.03	1,829,244.57	1,916,013.92
Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
Fair Value	$844.59	$885.04	$927.02
Upside / Downside	421.42%	446.39%	472.30%

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

Sungrow Power Supply Co., Ltd. (300274.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener