DDM Analysis: 300750.SZ

Valuation Snapshot

Stable Growth	$1,048.67 - $2,859.24	$2,679.53
Multi-Stage	$404.12 - $442.16	$422.79
Blended Fair Value	$1,551.16
Current Price	$402.00
Upside	285.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	113.30%	135.85%	5.70	1.39	0.36	0.13	0.11	0.13	0.05	0.02	0.01	0.02
YoY Growth	-	-	311.25%	286.34%	185.07%	14.85%	-15.13%	165.27%	164.85%	51.96%	-22.73%	1,362.22%
Dividend Yield	-	-	2.25%	0.70%	0.16%	0.04%	0.06%	0.19%	0.10%	0.09%	0.06%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63,804.80
(-) Cash Dividends Paid (M)	27,562.34
(=) Cash Retained (M)	36,242.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,760.96	7,975.60	4,785.36
Cash Retained (M)	36,242.46	36,242.46	36,242.46
(-) Cash Required (M)	-12,760.96	-7,975.60	-4,785.36
(=) Excess Retained (M)	23,481.50	28,266.86	31,457.10
(/) Shares Outstanding (M)	4,437.96	4,437.96	4,437.96
(=) Excess Retained per Share	5.29	6.37	7.09
LTM Dividend per Share	6.21	6.21	6.21
(+) Excess Retained per Share	5.29	6.37	7.09
(=) Adjusted Dividend	11.50	12.58	13.30
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,048.67	$2,679.53	$2,859.24
Upside / Downside	160.86%	566.55%	611.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63,804.80	67,952.11	72,369.00	77,072.98	82,082.72	87,418.10	90,040.64
Payout Ratio	43.20%	52.56%	61.92%	71.28%	80.64%	90.00%	92.50%
Projected Dividends (M)	27,562.34	35,714.49	44,809.98	54,936.98	66,191.17	78,676.29	83,287.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	33,170.92	33,485.34	33,799.75
Year 2 PV (M)	38,654.56	39,390.82	40,134.03
Year 3 PV (M)	44,015.32	45,278.84	46,566.31
Year 4 PV (M)	49,255.21	51,149.42	53,097.76
Year 5 PV (M)	54,376.22	57,002.61	59,729.53
PV of Terminal Value (M)	1,574,009.04	1,650,034.26	1,728,969.15
Equity Value (M)	1,793,481.27	1,876,341.31	1,962,296.53
Shares Outstanding (M)	4,437.96	4,437.96	4,437.96
Fair Value	$404.12	$422.79	$442.16
Upside / Downside	0.53%	5.17%	9.99%

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

Contemporary Amperex Technology Co., Limited (300750.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener