DDM Analysis: 000630.SZ

Valuation Snapshot

Stable Growth	$9.31 - $28.23	$26.46
Multi-Stage	$3.98 - $4.35	$4.16
Blended Fair Value	$15.31
Current Price	$5.36
Upside	185.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.45%	5.09%	0.13	0.11	0.15	0.09	0.07	0.09	0.09	0.05	0.06	0.10
YoY Growth	-	-	16.47%	-23.30%	68.61%	32.71%	-24.95%	3.71%	61.75%	-16.75%	-36.04%	22.65%
Dividend Yield	-	-	3.87%	2.87%	4.62%	2.37%	2.49%	4.45%	3.12%	2.01%	2.00%	3.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,849.19
(-) Cash Dividends Paid (M)	1,703.95
(=) Cash Retained (M)	145.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	369.84	231.15	138.69
Cash Retained (M)	145.25	145.25	145.25
(-) Cash Required (M)	-369.84	-231.15	-138.69
(=) Excess Retained (M)	-224.59	-85.90	6.56
(/) Shares Outstanding (M)	13,025.77	13,025.77	13,025.77
(=) Excess Retained per Share	-0.02	-0.01	0.00
LTM Dividend per Share	0.13	0.13	0.13
(+) Excess Retained per Share	-0.02	-0.01	0.00
(=) Adjusted Dividend	0.11	0.12	0.13
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9.31	$26.46	$28.23
Upside / Downside	73.62%	393.63%	426.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,849.19	1,969.39	2,097.40	2,233.73	2,378.93	2,533.56	2,609.56
Payout Ratio	92.15%	91.72%	91.29%	90.86%	90.43%	90.00%	92.50%
Projected Dividends (M)	1,703.95	1,806.26	1,914.66	2,029.53	2,151.24	2,280.20	2,413.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,675.57	1,691.45	1,707.33
Year 2 PV (M)	1,647.62	1,679.00	1,710.68
Year 3 PV (M)	1,620.10	1,666.61	1,714.00
Year 4 PV (M)	1,593.01	1,654.27	1,717.29
Year 5 PV (M)	1,566.34	1,641.99	1,720.54
PV of Terminal Value (M)	43,779.13	45,893.68	48,089.16
Equity Value (M)	51,881.77	54,227.01	56,659.00
Shares Outstanding (M)	13,025.77	13,025.77	13,025.77
Fair Value	$3.98	$4.16	$4.35
Upside / Downside	-25.69%	-22.33%	-18.85%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tongling Nonferrous Metals Group Co.,Ltd. (000630.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener