DDM Analysis: 000878.SZ

Valuation Snapshot

Stable Growth	$23.96 - $127.73	$47.41
Multi-Stage	$15.65 - $17.11	$16.37
Blended Fair Value	$31.89
Current Price	$17.48
Upside	82.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.93%	6.45%	0.67	0.67	0.53	0.78	0.48	0.48	0.44	0.27	0.33	0.31
YoY Growth	-	-	-1.36%	28.00%	-32.27%	63.48%	-0.03%	9.44%	59.26%	-16.32%	3.89%	-11.80%
Dividend Yield	-	-	5.15%	5.09%	4.09%	6.92%	3.53%	4.89%	3.92%	2.39%	2.33%	2.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,293.75
(-) Cash Dividends Paid (M)	872.38
(=) Cash Retained (M)	421.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	258.75	161.72	97.03
Cash Retained (M)	421.37	421.37	421.37
(-) Cash Required (M)	-258.75	-161.72	-97.03
(=) Excess Retained (M)	162.62	259.65	324.34
(/) Shares Outstanding (M)	2,003.63	2,003.63	2,003.63
(=) Excess Retained per Share	0.08	0.13	0.16
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	0.08	0.13	0.16
(=) Adjusted Dividend	0.52	0.56	0.60
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	4.93%	5.93%	6.93%
Fair Value	$23.96	$47.41	$127.73
Upside / Downside	37.05%	171.20%	630.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,293.75	1,370.41	1,451.61	1,537.62	1,628.73	1,725.24	1,777.00
Payout Ratio	67.43%	71.94%	76.46%	80.97%	85.49%	90.00%	92.50%
Projected Dividends (M)	872.38	985.93	1,109.87	1,245.05	1,392.34	1,552.72	1,643.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	4.93%	5.93%	6.93%
Year 1 PV (M)	911.13	919.81	928.50
Year 2 PV (M)	947.86	966.01	984.34
Year 3 PV (M)	982.63	1,010.99	1,039.90
Year 4 PV (M)	1,015.51	1,054.78	1,095.18
Year 5 PV (M)	1,046.57	1,097.40	1,150.19
PV of Terminal Value (M)	26,455.63	27,740.58	29,074.97
Equity Value (M)	31,359.33	32,789.58	34,273.08
Shares Outstanding (M)	2,003.63	2,003.63	2,003.63
Fair Value	$15.65	$16.37	$17.11
Upside / Downside	-10.46%	-6.38%	-2.14%

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

Yunnan Copper Co., Ltd. (000878.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener