DDM Analysis: 000623.SZ

Valuation Snapshot

Stable Growth	$31.44 - $56.90	$42.05
Multi-Stage	$76.92 - $84.78	$80.77
Blended Fair Value	$61.41
Current Price	$20.01
Upside	206.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.50%	27.97%	0.94	0.35	0.33	0.23	0.22	0.21	0.31	0.24	0.26	0.18
YoY Growth	-	-	164.62%	6.04%	47.73%	1.35%	4.76%	-31.48%	29.79%	-8.24%	47.70%	122.01%
Dividend Yield	-	-	5.68%	2.40%	2.18%	1.27%	1.40%	1.35%	1.67%	1.16%	1.11%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,567.77
(-) Cash Dividends Paid (M)	296.00
(=) Cash Retained (M)	2,271.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	513.55	320.97	192.58
Cash Retained (M)	2,271.77	2,271.77	2,271.77
(-) Cash Required (M)	-513.55	-320.97	-192.58
(=) Excess Retained (M)	1,758.22	1,950.80	2,079.19
(/) Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
(=) Excess Retained per Share	1.55	1.72	1.83
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	1.55	1.72	1.83
(=) Adjusted Dividend	1.81	1.98	2.10
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	-0.46%	0.54%	1.54%
Fair Value	$31.44	$42.05	$56.90
Upside / Downside	57.10%	110.17%	184.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,567.77	2,581.70	2,595.70	2,609.77	2,623.93	2,638.16	2,717.30
Payout Ratio	11.53%	27.22%	42.92%	58.61%	74.31%	90.00%	92.50%
Projected Dividends (M)	296.00	702.79	1,113.98	1,529.61	1,949.72	2,374.34	2,513.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	-0.46%	0.54%	1.54%
Year 1 PV (M)	660.89	667.53	674.16
Year 2 PV (M)	985.10	1,004.99	1,025.08
Year 3 PV (M)	1,271.99	1,310.71	1,350.21
Year 4 PV (M)	1,524.67	1,586.87	1,650.95
Year 5 PV (M)	1,746.01	1,835.49	1,928.61
PV of Terminal Value (M)	80,963.65	85,112.98	89,430.71
Equity Value (M)	87,152.31	91,518.57	96,059.73
Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
Fair Value	$76.92	$80.77	$84.78
Upside / Downside	284.39%	303.64%	323.67%

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

Jilin Aodong Pharmaceutical Group Co., Ltd. (000623.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener