DDM Analysis: 300498.SZ

Valuation Snapshot

Stable Growth	$119.76 - $234.73	$219.97
Multi-Stage	$36.56 - $40.03	$38.27
Blended Fair Value	$129.12
Current Price	$18.61
Upside	593.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-13.17%	10.80%	0.33	0.31	0.26	0.34	1.11	0.67	0.35	0.65	0.60	0.11
YoY Growth	-	-	5.79%	21.55%	-25.06%	-68.94%	64.88%	93.84%	-46.53%	8.71%	428.85%	-5.19%
Dividend Yield	-	-	1.99%	1.62%	1.26%	1.56%	6.56%	2.50%	0.97%	3.74%	2.62%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,077.87
(-) Cash Dividends Paid (M)	2,731.00
(=) Cash Retained (M)	5,346.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,615.57	1,009.73	605.84
Cash Retained (M)	5,346.87	5,346.87	5,346.87
(-) Cash Required (M)	-1,615.57	-1,009.73	-605.84
(=) Excess Retained (M)	3,731.30	4,337.14	4,741.03
(/) Shares Outstanding (M)	6,842.62	6,842.62	6,842.62
(=) Excess Retained per Share	0.55	0.63	0.69
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.55	0.63	0.69
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.48%	6.48%	7.48%
Fair Value	$119.76	$219.97	$234.73
Upside / Downside	543.53%	1,082.02%	1,161.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,077.87	8,601.10	9,158.21	9,751.42	10,383.04	11,055.58	11,387.25
Payout Ratio	33.81%	45.05%	56.29%	67.52%	78.76%	90.00%	92.50%
Projected Dividends (M)	2,731.00	3,874.51	5,154.71	6,584.49	8,177.86	9,950.02	10,533.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.48%	6.48%	7.48%
Year 1 PV (M)	3,610.35	3,644.58	3,678.80
Year 2 PV (M)	4,475.77	4,561.03	4,647.11
Year 3 PV (M)	5,327.42	5,480.38	5,636.25
Year 4 PV (M)	6,165.47	6,402.63	6,646.57
Year 5 PV (M)	6,990.09	7,327.78	7,678.41
PV of Terminal Value (M)	223,622.09	234,425.49	245,642.45
Equity Value (M)	250,191.18	261,841.90	273,929.59
Shares Outstanding (M)	6,842.62	6,842.62	6,842.62
Fair Value	$36.56	$38.27	$40.03
Upside / Downside	96.47%	105.62%	115.11%

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

Wens Foodstuff Group Co., Ltd. (300498.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener