DDM Analysis: 000960.SZ

Valuation Snapshot

Stable Growth	$10.19 - $15.47	$12.67
Multi-Stage	$14.35 - $15.72	$15.02
Blended Fair Value	$13.85
Current Price	$23.14
Upside	-40.16%
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	5.21%	-0.92%	0.51	0.12	0.11	0.47	0.41	0.39	0.45	0.35	0.37	0.41
YoY Growth	-	-	329.42%	9.09%	-77.11%	16.83%	2.93%	-12.82%	30.29%	-6.19%	-9.17%	-26.96%
Dividend Yield	-	-	3.33%	0.78%	0.73%	2.26%	3.29%	4.77%	3.45%	2.57%	2.81%	3.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,906.16
(-) Cash Dividends Paid (M)	724.71
(=) Cash Retained (M)	1,181.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	381.23	238.27	142.96
Cash Retained (M)	1,181.45	1,181.45	1,181.45
(-) Cash Required (M)	-381.23	-238.27	-142.96
(=) Excess Retained (M)	800.22	943.18	1,038.49
(/) Shares Outstanding (M)	1,671.13	1,671.13	1,671.13
(=) Excess Retained per Share	0.48	0.56	0.62
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.48	0.56	0.62
(=) Adjusted Dividend	0.91	1.00	1.06
WACC / Discount Rate	9.23%	9.23%	9.23%
Growth Rate	0.26%	1.26%	2.26%
Fair Value	$10.19	$12.67	$15.47
Upside / Downside	-55.95%	-45.25%	-33.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,906.16	1,930.14	1,954.42	1,979.01	2,003.90	2,029.11	2,089.99
Payout Ratio	38.02%	48.42%	58.81%	69.21%	79.60%	90.00%	92.50%
Projected Dividends (M)	724.71	934.48	1,149.43	1,369.63	1,595.18	1,826.20	1,933.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.23%	9.23%	9.23%
Growth Rate	0.26%	1.26%	2.26%
Year 1 PV (M)	847.04	855.49	863.94
Year 2 PV (M)	944.37	963.30	982.42
Year 3 PV (M)	1,019.99	1,050.81	1,082.25
Year 4 PV (M)	1,076.80	1,120.41	1,165.32
Year 5 PV (M)	1,117.38	1,174.23	1,233.37
PV of Terminal Value (M)	18,973.77	19,939.08	20,943.29
Equity Value (M)	23,979.35	25,103.32	26,270.60
Shares Outstanding (M)	1,671.13	1,671.13	1,671.13
Fair Value	$14.35	$15.02	$15.72
Upside / Downside	-37.99%	-35.08%	-32.06%

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 Tin Company Limited (000960.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener