DDM Analysis: 300059.SZ

Valuation Snapshot

Stable Growth	$49.49 - $159.47	$149.44
Multi-Stage	$20.80 - $22.78	$21.77
Blended Fair Value	$85.61
Current Price	$27.12
Upside	215.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.68%	62.04%	0.11	0.11	0.11	0.07	0.03	0.02	0.02	0.02	0.01	0.00
YoY Growth	-	-	-3.02%	0.10%	53.48%	116.84%	53.13%	-9.89%	43.12%	16.12%	212.04%	440.00%
Dividend Yield	-	-	0.47%	0.84%	0.66%	0.41%	0.21%	0.28%	0.29%	0.29%	0.34%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,665.60
(-) Cash Dividends Paid (M)	1,727.11
(=) Cash Retained (M)	10,938.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,533.12	1,583.20	949.92
Cash Retained (M)	10,938.49	10,938.49	10,938.49
(-) Cash Required (M)	-2,533.12	-1,583.20	-949.92
(=) Excess Retained (M)	8,405.37	9,355.29	9,988.57
(/) Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.64	0.70	0.74
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$49.49	$149.44	$159.47
Upside / Downside	82.47%	451.05%	488.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,665.60	13,488.86	14,365.64	15,299.40	16,293.86	17,352.97	17,873.55
Payout Ratio	13.64%	28.91%	44.18%	59.45%	74.73%	90.00%	92.50%
Projected Dividends (M)	1,727.11	3,899.49	6,346.99	9,096.18	12,175.96	15,617.67	16,533.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,614.64	3,648.90	3,683.16
Year 2 PV (M)	5,453.58	5,557.45	5,662.31
Year 3 PV (M)	7,244.86	7,452.83	7,664.75
Year 4 PV (M)	8,989.40	9,335.11	9,690.69
Year 5 PV (M)	10,688.11	11,204.35	11,740.35
PV of Terminal Value (M)	292,550.13	306,680.41	321,351.49
Equity Value (M)	328,540.72	343,879.05	359,792.75
Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
Fair Value	$20.80	$21.77	$22.78
Upside / Downside	-23.31%	-19.72%	-16.01%

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

East Money Information Co.,Ltd. (300059.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener