DDM Analysis: 300979.SZ

Valuation Snapshot

Stable Growth	$495.40 - $583.67	$546.98
Multi-Stage	$327.49 - $359.46	$343.18
Blended Fair Value	$445.08
Current Price	$53.02
Upside	739.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	101.75%	0.00%	1.22	1.25	1.15	1.02	0.12	0.04	0.11	0.53	0.00	0.00
YoY Growth	-	-	-2.49%	8.83%	12.35%	783.68%	217.21%	-65.45%	-80.02%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.95%	2.08%	2.19%	1.41%	0.12%	0.04%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,432.57
(-) Cash Dividends Paid (M)	429.96
(=) Cash Retained (M)	3,002.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	686.51	429.07	257.44
Cash Retained (M)	3,002.61	3,002.61	3,002.61
(-) Cash Required (M)	-686.51	-429.07	-257.44
(=) Excess Retained (M)	2,316.10	2,573.54	2,745.17
(/) Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
(=) Excess Retained per Share	1.98	2.20	2.35
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	1.98	2.20	2.35
(=) Adjusted Dividend	2.35	2.57	2.71
WACC / Discount Rate	2.82%	2.82%	2.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$495.40	$546.98	$583.67
Upside / Downside	834.37%	931.65%	1,000.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,432.57	3,655.69	3,893.31	4,146.37	4,415.89	4,702.92	4,844.01
Payout Ratio	12.53%	28.02%	43.52%	59.01%	74.51%	90.00%	92.50%
Projected Dividends (M)	429.96	1,024.35	1,694.19	2,446.79	3,290.06	4,232.63	4,480.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.82%	2.82%	2.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	986.90	996.25	1,005.60
Year 2 PV (M)	1,572.57	1,602.53	1,632.76
Year 3 PV (M)	2,188.11	2,250.92	2,314.92
Year 4 PV (M)	2,834.65	2,943.67	3,055.79
Year 5 PV (M)	3,513.42	3,683.12	3,859.31
PV of Terminal Value (M)	371,934.40	389,898.97	408,551.08
Equity Value (M)	383,030.04	401,375.45	420,419.48
Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
Fair Value	$327.49	$343.18	$359.46
Upside / Downside	517.67%	547.26%	577.97%

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

Huali Industrial Group Company Limited (300979.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener