DDM Analysis: 000429.SZ

Valuation Snapshot

Stable Growth	$5.83 - $8.40	$7.08
Multi-Stage	$11.62 - $12.81	$12.20
Blended Fair Value	$9.64
Current Price	$10.89
Upside	-11.47%
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	-3.24%	11.07%	0.66	0.55	0.68	0.43	0.57	0.78	0.64	0.47	0.27	0.28
YoY Growth	-	-	20.17%	-19.44%	57.63%	-24.51%	-26.39%	22.39%	34.65%	77.68%	-5.81%	22.16%
Dividend Yield	-	-	4.66%	5.52%	9.04%	5.45%	7.64%	11.52%	6.99%	5.93%	3.53%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,750.89
(-) Cash Dividends Paid (M)	171.95
(=) Cash Retained (M)	1,578.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	350.18	218.86	131.32
Cash Retained (M)	1,578.94	1,578.94	1,578.94
(-) Cash Required (M)	-350.18	-218.86	-131.32
(=) Excess Retained (M)	1,228.76	1,360.08	1,447.62
(/) Shares Outstanding (M)	2,105.86	2,105.86	2,105.86
(=) Excess Retained per Share	0.58	0.65	0.69
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.58	0.65	0.69
(=) Adjusted Dividend	0.67	0.73	0.77
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-3.40%	-2.40%	-1.40%
Fair Value	$5.83	$7.08	$8.40
Upside / Downside	-46.50%	-34.98%	-22.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,750.89	1,708.93	1,667.97	1,628.00	1,588.98	1,550.90	1,597.43
Payout Ratio	9.82%	25.86%	41.89%	57.93%	73.96%	90.00%	92.50%
Projected Dividends (M)	171.95	441.87	698.76	943.07	1,175.28	1,395.81	1,477.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-3.40%	-2.40%	-1.40%
Year 1 PV (M)	406.33	410.54	414.75
Year 2 PV (M)	590.88	603.17	615.59
Year 3 PV (M)	733.33	756.34	779.83
Year 4 PV (M)	840.39	875.73	912.17
Year 5 PV (M)	917.81	966.30	1,016.83
PV of Terminal Value (M)	20,974.52	22,082.82	23,237.50
Equity Value (M)	24,463.25	25,694.91	26,976.67
Shares Outstanding (M)	2,105.86	2,105.86	2,105.86
Fair Value	$11.62	$12.20	$12.81
Upside / Downside	6.67%	12.04%	17.63%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Guangdong Provincial Expressway Development Co., Ltd. (000429.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener