DDM Analysis: 002534.SZ

Valuation Snapshot

Stable Growth	$41.08 - $48.42	$45.37
Multi-Stage	$26.18 - $28.78	$27.46
Blended Fair Value	$36.41
Current Price	$16.95
Upside	114.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.83%	5.15%	0.15	0.17	0.25	0.41	0.39	0.20	0.19	0.14	0.07	0.10
YoY Growth	-	-	-10.05%	-32.97%	-38.45%	6.64%	97.30%	2.95%	39.44%	105.30%	-33.72%	8.30%
Dividend Yield	-	-	1.20%	1.59%	1.74%	2.06%	2.42%	2.62%	2.71%	1.54%	0.65%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	192.89
(-) Cash Dividends Paid (M)	168.40
(=) Cash Retained (M)	24.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.58	24.11	14.47
Cash Retained (M)	24.49	24.49	24.49
(-) Cash Required (M)	-38.58	-24.11	-14.47
(=) Excess Retained (M)	-14.09	0.38	10.02
(/) Shares Outstanding (M)	774.85	774.85	774.85
(=) Excess Retained per Share	-0.02	0.00	0.01
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	-0.02	0.00	0.01
(=) Adjusted Dividend	0.20	0.22	0.23
WACC / Discount Rate	2.03%	2.03%	2.03%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$41.08	$45.37	$48.42
Upside / Downside	142.38%	167.67%	185.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	192.89	200.89	209.21	217.89	226.92	236.32	243.41
Payout Ratio	87.30%	87.84%	88.38%	88.92%	89.46%	90.00%	92.50%
Projected Dividends (M)	168.40	176.47	184.91	193.75	203.00	212.69	225.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.03%	2.03%	2.03%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	171.29	172.95	174.61
Year 2 PV (M)	174.22	177.62	181.04
Year 3 PV (M)	177.20	182.40	187.71
Year 4 PV (M)	180.21	187.31	194.60
Year 5 PV (M)	183.28	192.34	201.75
PV of Terminal Value (M)	19,402.03	20,360.97	21,357.45
Equity Value (M)	20,288.24	21,273.58	22,297.17
Shares Outstanding (M)	774.85	774.85	774.85
Fair Value	$26.18	$27.46	$28.78
Upside / Downside	54.48%	61.98%	69.77%

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

Xizi Clean Energy Equipment Manufacturing Co.,ltd. (002534.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener