DDM Analysis: 002142.SZ

Valuation Snapshot

Stable Growth	$238.34 - $860.08	$758.34
Multi-Stage	$108.20 - $118.43	$113.22
Blended Fair Value	$435.78
Current Price	$26.43
Upside	1,548.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.53%	22.39%	2.24	2.06	1.60	1.46	1.16	1.09	1.53	1.26	0.85	0.79
YoY Growth	-	-	8.69%	28.52%	10.11%	25.66%	6.45%	-28.90%	21.70%	48.26%	6.87%	167.36%
Dividend Yield	-	-	8.68%	9.58%	5.87%	3.89%	3.12%	4.94%	7.22%	6.92%	6.27%	8.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,865.00
(-) Cash Dividends Paid (M)	6,935.00
(=) Cash Retained (M)	21,930.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,773.00	3,608.13	2,164.88
Cash Retained (M)	21,930.00	21,930.00	21,930.00
(-) Cash Required (M)	-5,773.00	-3,608.13	-2,164.88
(=) Excess Retained (M)	16,157.00	18,321.88	19,765.13
(/) Shares Outstanding (M)	6,674.38	6,674.38	6,674.38
(=) Excess Retained per Share	2.42	2.75	2.96
LTM Dividend per Share	1.04	1.04	1.04
(+) Excess Retained per Share	2.42	2.75	2.96
(=) Adjusted Dividend	3.46	3.78	4.00
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$238.34	$758.34	$860.08
Upside / Downside	801.79%	2,769.23%	3,154.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,865.00	30,741.23	32,739.40	34,867.47	37,133.85	39,547.55	40,733.98
Payout Ratio	24.03%	37.22%	50.42%	63.61%	76.81%	90.00%	92.50%
Projected Dividends (M)	6,935.00	11,442.04	16,505.70	22,179.28	28,520.70	35,592.80	37,678.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,589.98	10,690.35	10,790.73
Year 2 PV (M)	14,138.94	14,408.24	14,680.09
Year 3 PV (M)	17,584.17	18,088.95	18,603.30
Year 4 PV (M)	20,927.92	21,732.75	22,560.57
Year 5 PV (M)	24,172.38	25,339.92	26,552.14
PV of Terminal Value (M)	634,739.32	665,397.47	697,228.97
Equity Value (M)	722,152.71	755,657.68	790,415.81
Shares Outstanding (M)	6,674.38	6,674.38	6,674.38
Fair Value	$108.20	$113.22	$118.43
Upside / Downside	309.37%	328.37%	348.07%

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

Bank of Ningbo Co., Ltd. (002142.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener