DDM Analysis: 000559.SZ

Valuation Snapshot

Stable Growth	$49.63 - $58.52	$54.82
Multi-Stage	$33.82 - $37.22	$35.49
Blended Fair Value	$45.15
Current Price	$12.66
Upside	256.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.94%	6.58%	0.21	0.32	0.22	0.23	0.07	0.19	0.19	0.11	0.23	0.24
YoY Growth	-	-	-34.19%	44.88%	-2.67%	210.81%	-61.83%	1.72%	76.57%	-52.96%	-5.43%	114.93%
Dividend Yield	-	-	3.03%	6.25%	4.25%	4.22%	1.58%	3.79%	2.71%	1.23%	2.29%	1.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,007.75
(-) Cash Dividends Paid (M)	752.18
(=) Cash Retained (M)	255.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	201.55	125.97	75.58
Cash Retained (M)	255.57	255.57	255.57
(-) Cash Required (M)	-201.55	-125.97	-75.58
(=) Excess Retained (M)	54.02	129.60	179.99
(/) Shares Outstanding (M)	3,313.22	3,313.22	3,313.22
(=) Excess Retained per Share	0.02	0.04	0.05
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	0.02	0.04	0.05
(=) Adjusted Dividend	0.24	0.27	0.28
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$49.63	$54.82	$58.52
Upside / Downside	292.06%	333.02%	362.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,007.75	1,037.89	1,068.95	1,100.93	1,133.86	1,167.79	1,202.82
Payout Ratio	74.64%	77.71%	80.78%	83.86%	86.93%	90.00%	92.50%
Projected Dividends (M)	752.18	806.57	863.54	923.19	985.64	1,051.01	1,112.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	801.09	808.95	816.80
Year 2 PV (M)	851.85	868.64	885.59
Year 3 PV (M)	904.51	931.38	958.78
Year 4 PV (M)	959.15	997.32	1,036.62
Year 5 PV (M)	1,015.81	1,066.59	1,119.39
PV of Terminal Value (M)	107,534.62	112,910.75	118,499.78
Equity Value (M)	112,067.03	117,583.63	123,316.95
Shares Outstanding (M)	3,313.22	3,313.22	3,313.22
Fair Value	$33.82	$35.49	$37.22
Upside / Downside	167.17%	180.33%	193.99%

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

Wanxiang Qianchao Co.,Ltd. (000559.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener