DDM Analysis: 002120.SZ

Valuation Snapshot

Stable Growth	$25.89 - $84.71	$79.38
Multi-Stage	$12.44 - $13.61	$13.01
Blended Fair Value	$46.20
Current Price	$7.42
Upside	522.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.09%	67.16%	0.27	0.18	0.18	0.15	0.21	0.30	0.11	0.04	0.00	0.01
YoY Growth	-	-	46.92%	-0.47%	25.19%	-30.22%	-29.55%	172.08%	164.40%	4,457.63%	-82.68%	233.33%
Dividend Yield	-	-	3.85%	2.38%	1.53%	0.83%	1.48%	1.24%	0.46%	0.18%	0.01%	0.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,236.02
(-) Cash Dividends Paid (M)	736.88
(=) Cash Retained (M)	499.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	247.20	154.50	92.70
Cash Retained (M)	499.14	499.14	499.14
(-) Cash Required (M)	-247.20	-154.50	-92.70
(=) Excess Retained (M)	251.94	344.64	406.44
(/) Shares Outstanding (M)	2,891.79	2,891.79	2,891.79
(=) Excess Retained per Share	0.09	0.12	0.14
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	0.09	0.12	0.14
(=) Adjusted Dividend	0.34	0.37	0.40
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.13%	6.13%	7.13%
Fair Value	$25.89	$79.38	$84.71
Upside / Downside	248.90%	969.85%	1,041.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,236.02	1,311.76	1,392.15	1,477.46	1,568.00	1,664.09	1,714.02
Payout Ratio	59.62%	65.69%	71.77%	77.85%	83.92%	90.00%	92.50%
Projected Dividends (M)	736.88	861.74	999.15	1,150.16	1,315.92	1,497.68	1,585.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.13%	6.13%	7.13%
Year 1 PV (M)	801.40	809.02	816.65
Year 2 PV (M)	864.12	880.63	897.31
Year 3 PV (M)	925.06	951.71	978.87
Year 4 PV (M)	984.27	1,022.26	1,061.33
Year 5 PV (M)	1,041.78	1,092.28	1,144.72
PV of Terminal Value (M)	31,360.40	32,880.58	34,459.15
Equity Value (M)	35,977.02	37,636.48	39,358.02
Shares Outstanding (M)	2,891.79	2,891.79	2,891.79
Fair Value	$12.44	$13.01	$13.61
Upside / Downside	67.67%	75.40%	83.43%

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

YUNDA Holding Co., Ltd. (002120.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener