DDM Analysis: 000708.SZ

Valuation Snapshot

Stable Growth	$108.27 - $216.52	$202.91
Multi-Stage	$33.82 - $37.00	$35.38
Blended Fair Value	$119.14
Current Price	$13.62
Upside	774.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.52%	43.69%	0.72	0.89	1.39	0.82	0.86	0.86	0.71	0.02	0.01	0.02
YoY Growth	-	-	-18.99%	-36.21%	69.90%	-4.52%	-0.29%	21.24%	3,452.04%	41.47%	-32.88%	9.75%
Dividend Yield	-	-	5.83%	5.95%	7.83%	4.11%	3.25%	5.83%	9.19%	0.33%	0.18%	0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,619.82
(-) Cash Dividends Paid (M)	3,165.60
(=) Cash Retained (M)	2,454.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,123.96	702.48	421.49
Cash Retained (M)	2,454.21	2,454.21	2,454.21
(-) Cash Required (M)	-1,123.96	-702.48	-421.49
(=) Excess Retained (M)	1,330.25	1,751.74	2,032.73
(/) Shares Outstanding (M)	5,161.92	5,161.92	5,161.92
(=) Excess Retained per Share	0.26	0.34	0.39
LTM Dividend per Share	0.61	0.61	0.61
(+) Excess Retained per Share	0.26	0.34	0.39
(=) Adjusted Dividend	0.87	0.95	1.01
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$108.27	$202.91	$216.52
Upside / Downside	694.94%	1,389.78%	1,489.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,619.82	5,985.10	6,374.14	6,788.45	7,229.70	7,699.63	7,930.62
Payout Ratio	56.33%	63.06%	69.80%	76.53%	83.27%	90.00%	92.50%
Projected Dividends (M)	3,165.60	3,774.41	4,448.99	5,195.32	6,019.88	6,929.67	7,335.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,515.77	3,549.09	3,582.42
Year 2 PV (M)	3,860.14	3,933.67	4,007.88
Year 3 PV (M)	4,198.79	4,319.33	4,442.14
Year 4 PV (M)	4,531.80	4,706.08	4,885.34
Year 5 PV (M)	4,859.22	5,093.92	5,337.60
PV of Terminal Value (M)	153,613.43	161,033.02	168,736.57
Equity Value (M)	174,579.15	182,635.10	190,991.95
Shares Outstanding (M)	5,161.92	5,161.92	5,161.92
Fair Value	$33.82	$35.38	$37.00
Upside / Downside	148.32%	159.77%	171.66%

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

Analysis Mode

Ticker

Industry

Sector

Citic Pacific Special Steel Group Co., Ltd. (000708.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener