DDM Analysis: 000783.SZ

Valuation Snapshot

Stable Growth	$24.65 - $129.52	$49.37
Multi-Stage	$16.73 - $18.31	$17.50
Blended Fair Value	$33.44
Current Price	$8.30
Upside	302.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.74%	12.51%	0.39	0.37	0.55	0.41	0.37	0.18	0.45	0.36	0.47	0.20
YoY Growth	-	-	6.10%	-32.94%	34.03%	11.38%	104.15%	-60.25%	26.66%	-23.52%	132.74%	67.22%
Dividend Yield	-	-	6.13%	6.50%	9.81%	6.54%	5.18%	2.81%	5.86%	4.92%	4.76%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,773.66
(-) Cash Dividends Paid (M)	1,659.54
(=) Cash Retained (M)	2,114.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	754.73	471.71	283.02
Cash Retained (M)	2,114.12	2,114.12	2,114.12
(-) Cash Required (M)	-754.73	-471.71	-283.02
(=) Excess Retained (M)	1,359.38	1,642.41	1,831.09
(/) Shares Outstanding (M)	5,748.41	5,748.41	5,748.41
(=) Excess Retained per Share	0.24	0.29	0.32
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.24	0.29	0.32
(=) Adjusted Dividend	0.53	0.57	0.61
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.64%	5.64%	6.64%
Fair Value	$24.65	$49.37	$129.52
Upside / Downside	197.05%	494.88%	1,460.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,773.66	3,986.66	4,211.67	4,449.39	4,700.53	4,965.84	5,114.81
Payout Ratio	43.98%	53.18%	62.39%	71.59%	80.80%	90.00%	92.50%
Projected Dividends (M)	1,659.54	2,120.17	2,627.50	3,185.35	3,797.81	4,469.25	4,731.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.64%	5.64%	6.64%
Year 1 PV (M)	1,965.04	1,983.81	2,002.59
Year 2 PV (M)	2,257.06	2,300.41	2,344.16
Year 3 PV (M)	2,536.05	2,609.46	2,684.26
Year 4 PV (M)	2,802.43	2,911.09	3,022.89
Year 5 PV (M)	3,056.58	3,205.45	3,360.06
PV of Terminal Value (M)	83,539.44	87,608.05	91,833.67
Equity Value (M)	96,156.61	100,618.28	105,247.64
Shares Outstanding (M)	5,748.41	5,748.41	5,748.41
Fair Value	$16.73	$17.50	$18.31
Upside / Downside	101.54%	110.89%	120.59%

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

Changjiang Securities Company Limited (000783.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener