DDM Analysis: 300014.SZ

Valuation Snapshot

Stable Growth	$286.08 - $337.06	$315.87
Multi-Stage	$196.04 - $215.11	$205.40
Blended Fair Value	$260.63
Current Price	$91.00
Upside	186.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	84.19%	86.35%	0.80	0.49	0.35	0.06	0.10	0.04	0.08	0.05	0.02	0.01
YoY Growth	-	-	63.22%	41.65%	505.47%	-41.22%	157.67%	-54.58%	63.39%	142.11%	79.00%	640.69%
Dividend Yield	-	-	1.70%	1.21%	0.50%	0.07%	0.13%	0.12%	0.59%	0.54%	0.22%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,702.62
(-) Cash Dividends Paid (M)	1,620.80
(=) Cash Retained (M)	2,081.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	740.52	462.83	277.70
Cash Retained (M)	2,081.82	2,081.82	2,081.82
(-) Cash Required (M)	-740.52	-462.83	-277.70
(=) Excess Retained (M)	1,341.29	1,618.99	1,804.12
(/) Shares Outstanding (M)	2,184.68	2,184.68	2,184.68
(=) Excess Retained per Share	0.61	0.74	0.83
LTM Dividend per Share	0.74	0.74	0.74
(+) Excess Retained per Share	0.61	0.74	0.83
(=) Adjusted Dividend	1.36	1.48	1.57
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$286.08	$315.87	$337.06
Upside / Downside	214.38%	247.11%	270.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,702.62	3,943.29	4,199.61	4,472.58	4,763.30	5,072.91	5,225.10
Payout Ratio	43.77%	53.02%	62.26%	71.51%	80.75%	90.00%	92.50%
Projected Dividends (M)	1,620.80	2,090.72	2,614.87	3,198.33	3,846.60	4,565.62	4,833.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,026.57	2,045.78	2,064.99
Year 2 PV (M)	2,456.87	2,503.67	2,550.91
Year 3 PV (M)	2,912.88	2,996.50	3,081.70
Year 4 PV (M)	3,395.80	3,526.39	3,660.71
Year 5 PV (M)	3,906.89	4,095.59	4,291.52
PV of Terminal Value (M)	413,587.50	433,563.94	454,304.91
Equity Value (M)	428,286.51	448,731.86	469,954.74
Shares Outstanding (M)	2,184.68	2,184.68	2,184.68
Fair Value	$196.04	$205.40	$215.11
Upside / Downside	115.43%	125.71%	136.39%

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

EVE Energy Co., Ltd. (300014.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener