DDM Analysis: 000933.SZ

Valuation Snapshot

Stable Growth	$175.31 - $379.42	$355.57
Multi-Stage	$57.59 - $63.02	$60.25
Blended Fair Value	$207.91
Current Price	$20.01
Upside	939.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.14%	6.51%	1.22	1.12	0.65	0.10	0.54	0.60	0.70	0.97	0.63	0.00
YoY Growth	-	-	8.69%	71.62%	552.95%	-81.61%	-9.66%	-14.49%	-27.18%	52.74%	0.00%	-100.00%
Dividend Yield	-	-	6.49%	5.53%	3.68%	0.71%	5.72%	14.54%	13.16%	12.89%	9.16%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,258.10
(-) Cash Dividends Paid (M)	1,906.18
(=) Cash Retained (M)	2,351.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	851.62	532.26	319.36
Cash Retained (M)	2,351.93	2,351.93	2,351.93
(-) Cash Required (M)	-851.62	-532.26	-319.36
(=) Excess Retained (M)	1,500.30	1,819.66	2,032.57
(/) Shares Outstanding (M)	2,231.94	2,231.94	2,231.94
(=) Excess Retained per Share	0.67	0.82	0.91
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.67	0.82	0.91
(=) Adjusted Dividend	1.53	1.67	1.76
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$175.31	$355.57	$379.42
Upside / Downside	776.10%	1,676.95%	1,796.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,258.10	4,534.88	4,829.65	5,143.57	5,477.90	5,833.97	6,008.99
Payout Ratio	44.77%	53.81%	62.86%	71.91%	80.95%	90.00%	92.50%
Projected Dividends (M)	1,906.18	2,440.34	3,035.89	3,698.56	4,434.54	5,250.57	5,558.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,271.62	2,293.15	2,314.69
Year 2 PV (M)	2,630.62	2,680.72	2,731.30
Year 3 PV (M)	2,983.25	3,068.89	3,156.15
Year 4 PV (M)	3,329.59	3,457.64	3,589.35
Year 5 PV (M)	3,669.74	3,846.99	4,031.02
PV of Terminal Value (M)	113,641.54	119,130.46	124,829.47
Equity Value (M)	128,526.36	134,477.86	140,651.97
Shares Outstanding (M)	2,231.94	2,231.94	2,231.94
Fair Value	$57.59	$60.25	$63.02
Upside / Downside	187.78%	201.11%	214.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Henan Shenhuo Coal Industary and Electricity Power Corporation Limited Class A (000933.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener