DDM Analysis: 300124.SZ

Valuation Snapshot

Stable Growth	$325.46 - $383.44	$359.34
Multi-Stage	$218.81 - $240.15	$229.28
Blended Fair Value	$294.31
Current Price	$83.82
Upside	251.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.44%	13.04%	0.49	0.42	0.33	0.25	0.14	0.15	0.19	0.18	0.15	0.15
YoY Growth	-	-	18.15%	25.47%	34.23%	80.82%	-6.58%	-23.11%	8.08%	19.36%	1.50%	0.68%
Dividend Yield	-	-	0.72%	0.68%	0.47%	0.43%	0.24%	0.85%	0.99%	0.75%	1.01%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,185.80
(-) Cash Dividends Paid (M)	1,205.49
(=) Cash Retained (M)	3,980.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,037.16	648.22	388.93
Cash Retained (M)	3,980.30	3,980.30	3,980.30
(-) Cash Required (M)	-1,037.16	-648.22	-388.93
(=) Excess Retained (M)	2,943.15	3,332.08	3,591.37
(/) Shares Outstanding (M)	2,689.65	2,689.65	2,689.65
(=) Excess Retained per Share	1.09	1.24	1.34
LTM Dividend per Share	0.45	0.45	0.45
(+) Excess Retained per Share	1.09	1.24	1.34
(=) Adjusted Dividend	1.54	1.69	1.78
WACC / Discount Rate	2.51%	2.51%	2.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$325.46	$359.34	$383.44
Upside / Downside	288.28%	328.71%	357.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,185.80	5,522.87	5,881.86	6,264.18	6,671.35	7,104.99	7,318.14
Payout Ratio	23.25%	36.60%	49.95%	63.30%	76.65%	90.00%	92.50%
Projected Dividends (M)	1,205.49	2,021.20	2,937.85	3,965.13	5,113.54	6,394.49	6,769.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.51%	2.51%	2.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,953.16	1,971.67	1,990.19
Year 2 PV (M)	2,743.40	2,795.65	2,848.40
Year 3 PV (M)	3,578.04	3,680.76	3,785.42
Year 4 PV (M)	4,459.02	4,630.50	4,806.89
Year 5 PV (M)	5,388.32	5,648.58	5,918.80
PV of Terminal Value (M)	570,414.02	597,965.23	626,570.89
Equity Value (M)	588,535.97	616,692.40	645,920.58
Shares Outstanding (M)	2,689.65	2,689.65	2,689.65
Fair Value	$218.81	$229.28	$240.15
Upside / Downside	161.05%	173.54%	186.51%

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

Shenzhen Inovance Technology Co.,Ltd (300124.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener