DDM Analysis: 002489.SZ

Valuation Snapshot

Stable Growth	$1.15 - $1.54	$1.35
Multi-Stage	$7.66 - $8.56	$8.10
Blended Fair Value	$4.73
Current Price	$3.68
Upside	28.44%
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	-23.91%	-16.27%	0.02	0.04	0.05	0.16	0.13	0.08	0.04	0.10	0.04	0.22
YoY Growth	-	-	-49.91%	-14.06%	-71.26%	22.17%	68.73%	103.23%	-62.57%	129.31%	-79.23%	83.38%
Dividend Yield	-	-	0.55%	1.48%	1.33%	4.49%	3.74%	2.25%	0.96%	2.38%	0.57%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	653.21
(-) Cash Dividends Paid (M)	93.44
(=) Cash Retained (M)	559.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	130.64	81.65	48.99
Cash Retained (M)	559.77	559.77	559.77
(-) Cash Required (M)	-130.64	-81.65	-48.99
(=) Excess Retained (M)	429.13	478.12	510.78
(/) Shares Outstanding (M)	2,173.18	2,173.18	2,173.18
(=) Excess Retained per Share	0.20	0.22	0.24
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.20	0.22	0.24
(=) Adjusted Dividend	0.24	0.26	0.28
WACC / Discount Rate	4.55%	4.55%	4.55%
Growth Rate	-13.48%	-12.48%	-11.48%
Fair Value	$1.15	$1.35	$1.54
Upside / Downside	-68.64%	-63.26%	-58.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	653.21	571.70	500.36	437.92	383.27	335.45	345.51
Payout Ratio	14.30%	29.44%	44.58%	59.72%	74.86%	90.00%	92.50%
Projected Dividends (M)	93.44	168.33	223.07	261.53	286.92	301.90	319.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.55%	4.55%	4.55%
Growth Rate	-13.48%	-12.48%	-11.48%
Year 1 PV (M)	159.17	161.01	162.84
Year 2 PV (M)	199.45	204.09	208.78
Year 3 PV (M)	221.11	228.87	236.80
Year 4 PV (M)	229.37	240.16	251.33
Year 5 PV (M)	228.21	241.71	255.83
PV of Terminal Value (M)	15,606.04	16,528.99	17,495.09
Equity Value (M)	16,643.34	17,604.81	18,610.68
Shares Outstanding (M)	2,173.18	2,173.18	2,173.18
Fair Value	$7.66	$8.10	$8.56
Upside / Downside	108.11%	120.13%	132.71%

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

Yotrio Group Co., Ltd. (002489.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener