DDM Analysis: 300502.SZ

Valuation Snapshot

Stable Growth	$141.94 - $301.02	$201.49
Multi-Stage	$101.73 - $111.22	$106.39
Blended Fair Value	$153.94
Current Price	$365.77
Upside	-57.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.89%	0.00%	0.11	0.06	0.06	0.10	0.04	0.03	0.03	0.03	0.00	0.00
YoY Growth	-	-	71.95%	11.74%	-42.18%	130.77%	49.88%	-0.66%	4.77%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	0.16%	0.13%	0.23%	0.63%	0.29%	0.19%	0.39%	0.44%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,518.83
(-) Cash Dividends Paid (M)	318.96
(=) Cash Retained (M)	7,199.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,503.77	939.85	563.91
Cash Retained (M)	7,199.87	7,199.87	7,199.87
(-) Cash Required (M)	-1,503.77	-939.85	-563.91
(=) Excess Retained (M)	5,696.10	6,260.02	6,635.96
(/) Shares Outstanding (M)	993.57	993.57	993.57
(=) Excess Retained per Share	5.73	6.30	6.68
LTM Dividend per Share	0.32	0.32	0.32
(+) Excess Retained per Share	5.73	6.30	6.68
(=) Adjusted Dividend	6.05	6.62	7.00
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$141.94	$201.49	$301.02
Upside / Downside	-61.19%	-44.91%	-17.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,518.83	8,007.56	8,528.05	9,082.37	9,672.73	10,301.45	10,610.50
Payout Ratio	4.24%	21.39%	38.55%	55.70%	72.85%	90.00%	92.50%
Projected Dividends (M)	318.96	1,713.12	3,287.16	5,058.60	7,046.43	9,271.31	9,814.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,542.76	1,557.38	1,572.00
Year 2 PV (M)	2,665.89	2,716.67	2,767.93
Year 3 PV (M)	3,694.56	3,800.62	3,908.68
Year 4 PV (M)	4,634.60	4,812.84	4,996.16
Year 5 PV (M)	5,491.55	5,756.80	6,032.19
PV of Terminal Value (M)	83,050.82	87,062.20	91,227.11
Equity Value (M)	101,080.18	105,706.51	110,504.09
Shares Outstanding (M)	993.57	993.57	993.57
Fair Value	$101.73	$106.39	$111.22
Upside / Downside	-72.19%	-70.91%	-69.59%

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

Eoptolink Technology Inc., Ltd. (300502.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener