DDM Analysis: 000895.SZ

Valuation Snapshot

Stable Growth	$21.37 - $39.20	$28.73
Multi-Stage	$37.30 - $40.97	$39.10
Blended Fair Value	$33.92
Current Price	$24.74
Upside	37.09%
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	20.01%	4.31%	1.41	1.81	1.94	1.72	1.62	0.56	1.45	1.16	2.05	0.91
YoY Growth	-	-	-22.45%	-6.67%	12.93%	5.99%	187.35%	-61.00%	24.57%	-43.25%	126.36%	-1.87%
Dividend Yield	-	-	5.21%	6.79%	7.49%	5.92%	3.96%	1.44%	5.51%	4.54%	9.08%	4.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,143.28
(-) Cash Dividends Paid (M)	2,700.21
(=) Cash Retained (M)	2,443.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,028.66	642.91	385.75
Cash Retained (M)	2,443.07	2,443.07	2,443.07
(-) Cash Required (M)	-1,028.66	-642.91	-385.75
(=) Excess Retained (M)	1,414.41	1,800.16	2,057.32
(/) Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
(=) Excess Retained per Share	0.41	0.52	0.59
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	0.41	0.52	0.59
(=) Adjusted Dividend	1.19	1.30	1.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$21.37	$28.73	$39.20
Upside / Downside	-13.64%	16.15%	58.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,143.28	5,231.33	5,320.89	5,411.98	5,504.63	5,598.86	5,766.83
Payout Ratio	52.50%	60.00%	67.50%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	2,700.21	3,138.79	3,591.59	4,058.98	4,541.32	5,038.98	5,334.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	2,923.47	2,952.49	2,981.52
Year 2 PV (M)	3,115.72	3,177.90	3,240.70
Year 3 PV (M)	3,279.62	3,378.29	3,478.91
Year 4 PV (M)	3,417.62	3,555.40	3,697.29
Year 5 PV (M)	3,532.00	3,710.87	3,896.91
PV of Terminal Value (M)	112,966.91	118,687.81	124,638.18
Equity Value (M)	129,235.34	135,462.76	141,933.52
Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
Fair Value	$37.30	$39.10	$40.97
Upside / Downside	50.77%	58.04%	65.59%

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

Henan Shuanghui Investment & Development Co.,Ltd. (000895.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener