DDM Analysis: 002202.SZ

Valuation Snapshot

Stable Growth	$105.68 - $124.51	$116.68
Multi-Stage	$71.08 - $78.00	$74.47
Blended Fair Value	$95.58
Current Price	$14.97
Upside	538.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.58%	7.49%	0.42	0.46	0.63	0.58	0.41	0.53	0.44	0.34	0.47	0.42
YoY Growth	-	-	-8.16%	-27.40%	8.18%	41.48%	-22.48%	18.93%	32.71%	-28.27%	10.97%	107.11%
Dividend Yield	-	-	4.71%	5.95%	5.69%	4.42%	2.90%	5.57%	3.05%	2.03%	4.16%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,652.71
(-) Cash Dividends Paid (M)	913.56
(=) Cash Retained (M)	1,739.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	530.54	331.59	198.95
Cash Retained (M)	1,739.15	1,739.15	1,739.15
(-) Cash Required (M)	-530.54	-331.59	-198.95
(=) Excess Retained (M)	1,208.61	1,407.56	1,540.19
(/) Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
(=) Excess Retained per Share	0.29	0.33	0.36
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.29	0.33	0.36
(=) Adjusted Dividend	0.50	0.55	0.58
WACC / Discount Rate	2.54%	2.54%	2.54%
Growth Rate	5.49%	6.49%	7.49%
Fair Value	$105.68	$116.68	$124.51
Upside / Downside	605.93%	679.43%	731.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,652.71	2,824.78	3,008.01	3,203.13	3,410.90	3,632.15	3,741.12
Payout Ratio	34.44%	45.55%	56.66%	67.78%	78.89%	90.00%	92.50%
Projected Dividends (M)	913.56	1,286.72	1,704.44	2,170.94	2,690.78	3,268.94	3,460.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.54%	2.54%	2.54%
Growth Rate	5.49%	6.49%	7.49%
Year 1 PV (M)	1,243.10	1,254.88	1,266.67
Year 2 PV (M)	1,590.85	1,621.15	1,651.74
Year 3 PV (M)	1,957.57	2,013.77	2,071.04
Year 4 PV (M)	2,344.08	2,434.24	2,526.98
Year 5 PV (M)	2,751.21	2,884.11	3,022.10
PV of Terminal Value (M)	291,246.44	305,315.58	319,923.24
Equity Value (M)	301,133.26	315,523.75	330,461.78
Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
Fair Value	$71.08	$74.47	$78.00
Upside / Downside	374.80%	397.49%	421.04%

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

Goldwind Science&Technology Co., Ltd. (002202.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener