DDM Analysis: 300750.SZ

Valuation Snapshot

Stable Growth	$1,048.67 - $2,859.24	$2,679.53
Multi-Stage	$404.12 - $442.16	$422.79
Blended Fair Value	$1,551.16
Current Price	$402.00
Upside	285.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	113.30%	135.85%	5.70	1.39	0.36	0.13	0.11	0.13	0.05	0.02	0.01	0.02
YoY Growth	-	-	311.25%	286.34%	185.07%	14.85%	-15.13%	165.27%	164.85%	51.96%	-22.73%	1,362.22%
Dividend Yield	-	-	2.25%	0.70%	0.16%	0.04%	0.06%	0.19%	0.10%	0.09%	0.06%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63,804.80
(-) Cash Dividends Paid (M)	27,562.34
(=) Cash Retained (M)	36,242.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,760.96	7,975.60	4,785.36
Cash Retained (M)	36,242.46	36,242.46	36,242.46
(-) Cash Required (M)	-12,760.96	-7,975.60	-4,785.36
(=) Excess Retained (M)	23,481.50	28,266.86	31,457.10
(/) Shares Outstanding (M)	4,437.96	4,437.96	4,437.96
(=) Excess Retained per Share	5.29	6.37	7.09
LTM Dividend per Share	6.21	6.21	6.21
(+) Excess Retained per Share	5.29	6.37	7.09
(=) Adjusted Dividend	11.50	12.58	13.30
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,048.67	$2,679.53	$2,859.24
Upside / Downside	160.86%	566.55%	611.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63,804.80	67,952.11	72,369.00	77,072.98	82,082.72	87,418.10	90,040.64
Payout Ratio	43.20%	52.56%	61.92%	71.28%	80.64%	90.00%	92.50%
Projected Dividends (M)	27,562.34	35,714.49	44,809.98	54,936.98	66,191.17	78,676.29	83,287.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	33,170.92	33,485.34	33,799.75
Year 2 PV (M)	38,654.56	39,390.82	40,134.03
Year 3 PV (M)	44,015.32	45,278.84	46,566.31
Year 4 PV (M)	49,255.21	51,149.42	53,097.76
Year 5 PV (M)	54,376.22	57,002.61	59,729.53
PV of Terminal Value (M)	1,574,009.04	1,650,034.26	1,728,969.15
Equity Value (M)	1,793,481.27	1,876,341.31	1,962,296.53
Shares Outstanding (M)	4,437.96	4,437.96	4,437.96
Fair Value	$404.12	$422.79	$442.16
Upside / Downside	0.53%	5.17%	9.99%

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

Contemporary Amperex Technology Co., Limited (300750.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener