DDM Analysis: 002039.SZ

Valuation Snapshot

Stable Growth	$6.03 - $8.43	$7.23
Multi-Stage	$18.45 - $20.39	$19.40
Blended Fair Value	$13.31
Current Price	$16.83
Upside	-20.91%
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	-6.60%	-7.01%	0.93	1.07	1.08	1.34	1.26	1.31	1.38	1.47	1.75	2.13
YoY Growth	-	-	-12.47%	-1.56%	-18.98%	6.17%	-4.07%	-5.10%	-6.14%	-15.70%	-18.01%	10.42%
Dividend Yield	-	-	5.74%	6.77%	7.31%	10.60%	11.15%	13.33%	13.24%	13.64%	15.31%	16.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	445.71
(-) Cash Dividends Paid (M)	231.95
(=) Cash Retained (M)	213.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.14	55.71	33.43
Cash Retained (M)	213.76	213.76	213.76
(-) Cash Required (M)	-89.14	-55.71	-33.43
(=) Excess Retained (M)	124.62	158.05	180.33
(/) Shares Outstanding (M)	427.56	427.56	427.56
(=) Excess Retained per Share	0.29	0.37	0.42
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.29	0.37	0.42
(=) Adjusted Dividend	0.83	0.91	0.96
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Fair Value	$6.03	$7.23	$8.43
Upside / Downside	-64.16%	-57.06%	-49.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	445.71	420.63	396.95	374.62	353.53	333.64	343.65
Payout Ratio	52.04%	59.63%	67.22%	74.82%	82.41%	90.00%	92.50%
Projected Dividends (M)	231.95	250.83	266.85	280.27	291.34	300.27	317.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Year 1 PV (M)	233.50	236.00	238.50
Year 2 PV (M)	231.25	236.23	241.26
Year 3 PV (M)	226.10	233.44	240.94
Year 4 PV (M)	218.79	228.31	238.15
Year 5 PV (M)	209.92	221.40	233.39
PV of Terminal Value (M)	6,767.51	7,137.75	7,524.02
Equity Value (M)	7,887.07	8,293.14	8,716.26
Shares Outstanding (M)	427.56	427.56	427.56
Fair Value	$18.45	$19.40	$20.39
Upside / Downside	9.61%	15.25%	21.13%

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

GuiZhou QianYuan Power Co., Ltd. (002039.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener