DDM Analysis: 002463.SZ

Valuation Snapshot

Stable Growth	$45.90 - $138.00	$72.82
Multi-Stage	$30.59 - $33.42	$31.98
Blended Fair Value	$52.40
Current Price	$73.47
Upside	-28.68%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	44.54%	22.80%	0.56	0.19	0.15	0.18	0.19	0.09	0.05	0.05	0.01	0.01
YoY Growth	-	-	199.55%	27.70%	-17.51%	-4.21%	108.76%	71.88%	7.17%	572.45%	-2.18%	-89.80%
Dividend Yield	-	-	1.72%	0.59%	0.68%	1.35%	1.22%	0.41%	0.45%	1.22%	0.16%	0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,456.47
(-) Cash Dividends Paid (M)	1,050.91
(=) Cash Retained (M)	2,405.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	691.29	432.06	259.23
Cash Retained (M)	2,405.56	2,405.56	2,405.56
(-) Cash Required (M)	-691.29	-432.06	-259.23
(=) Excess Retained (M)	1,714.26	1,973.50	2,146.32
(/) Shares Outstanding (M)	1,932.81	1,932.81	1,932.81
(=) Excess Retained per Share	0.89	1.02	1.11
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.89	1.02	1.11
(=) Adjusted Dividend	1.43	1.56	1.65
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.90	$72.82	$138.00
Upside / Downside	-37.53%	-0.89%	87.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,456.47	3,681.14	3,920.41	4,175.24	4,446.63	4,735.66	4,877.73
Payout Ratio	30.40%	42.32%	54.24%	66.16%	78.08%	90.00%	92.50%
Projected Dividends (M)	1,050.91	1,557.98	2,126.53	2,762.41	3,471.96	4,262.09	4,511.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,418.67	1,432.12	1,445.56
Year 2 PV (M)	1,763.23	1,796.82	1,830.72
Year 3 PV (M)	2,085.67	2,145.54	2,206.55
Year 4 PV (M)	2,387.00	2,478.80	2,573.22
Year 5 PV (M)	2,668.21	2,797.09	2,930.89
PV of Terminal Value (M)	48,795.81	51,152.67	53,599.73
Equity Value (M)	59,118.60	61,803.03	64,586.67
Shares Outstanding (M)	1,932.81	1,932.81	1,932.81
Fair Value	$30.59	$31.98	$33.42
Upside / Downside	-58.37%	-56.48%	-54.52%

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

Mode

Ticker

Industry

Sector

Wus Printed Circuit (Kunshan) Co., Ltd. (002463.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener