DDM Analysis: 000582.SZ

Valuation Snapshot

Stable Growth	$13.33 - $50.67	$22.47
Multi-Stage	$12.70 - $13.91	$13.30
Blended Fair Value	$17.88
Current Price	$8.42
Upside	112.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.23%	2.29%	0.48	0.13	0.14	0.13	0.12	0.08	0.07	0.10	0.03	0.03
YoY Growth	-	-	265.58%	-5.99%	7.90%	5.09%	54.71%	16.58%	-29.18%	280.64%	-1.28%	-93.30%
Dividend Yield	-	-	5.64%	1.63%	1.84%	1.72%	1.16%	0.87%	0.71%	1.12%	0.19%	0.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,091.85
(-) Cash Dividends Paid (M)	666.71
(=) Cash Retained (M)	425.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	218.37	136.48	81.89
Cash Retained (M)	425.14	425.14	425.14
(-) Cash Required (M)	-218.37	-136.48	-81.89
(=) Excess Retained (M)	206.77	288.65	343.25
(/) Shares Outstanding (M)	2,343.24	2,343.24	2,343.24
(=) Excess Retained per Share	0.09	0.12	0.15
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.09	0.12	0.15
(=) Adjusted Dividend	0.37	0.41	0.43
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	3.61%	4.61%	5.61%
Fair Value	$13.33	$22.47	$50.67
Upside / Downside	58.27%	166.84%	501.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,091.85	1,142.18	1,194.82	1,249.89	1,307.50	1,367.77	1,408.80
Payout Ratio	61.06%	66.85%	72.64%	78.43%	84.21%	90.00%	92.50%
Projected Dividends (M)	666.71	763.55	867.89	980.23	1,101.08	1,230.99	1,303.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	3.61%	4.61%	5.61%
Year 1 PV (M)	710.04	716.90	723.75
Year 2 PV (M)	750.52	765.08	779.77
Year 3 PV (M)	788.27	811.31	834.80
Year 4 PV (M)	823.40	855.66	888.85
Year 5 PV (M)	856.05	898.16	941.92
PV of Terminal Value (M)	25,836.95	27,108.10	28,428.79
Equity Value (M)	29,765.23	31,155.20	32,597.89
Shares Outstanding (M)	2,343.24	2,343.24	2,343.24
Fair Value	$12.70	$13.30	$13.91
Upside / Downside	50.86%	57.91%	65.22%

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

Ticker

Industry

Sector

Beibu Gulf Port Co., Ltd. (000582.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener