DDM Analysis: 000963.SZ

Valuation Snapshot

Stable Growth	$172.37 - $419.43	$393.07
Multi-Stage	$60.90 - $66.68	$63.74
Blended Fair Value	$228.40
Current Price	$41.55
Upside	449.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.43%	14.82%	0.97	0.34	0.33	0.26	0.32	0.33	0.44	0.41	0.40	0.30
YoY Growth	-	-	186.46%	3.07%	25.30%	-18.67%	-0.86%	-25.81%	5.75%	4.34%	31.66%	23.84%
Dividend Yield	-	-	2.65%	1.08%	0.71%	0.79%	0.87%	1.87%	1.55%	1.14%	1.54%	1.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,697.69
(-) Cash Dividends Paid (M)	1,101.32
(=) Cash Retained (M)	2,596.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	739.54	462.21	277.33
Cash Retained (M)	2,596.38	2,596.38	2,596.38
(-) Cash Required (M)	-739.54	-462.21	-277.33
(=) Excess Retained (M)	1,856.84	2,134.17	2,319.05
(/) Shares Outstanding (M)	1,753.28	1,753.28	1,753.28
(=) Excess Retained per Share	1.06	1.22	1.32
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	1.06	1.22	1.32
(=) Adjusted Dividend	1.69	1.85	1.95
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$172.37	$393.07	$419.43
Upside / Downside	314.86%	846.01%	909.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,697.69	3,938.04	4,194.02	4,466.63	4,756.96	5,066.16	5,218.15
Payout Ratio	29.78%	41.83%	53.87%	65.91%	77.96%	90.00%	92.50%
Projected Dividends (M)	1,101.32	1,647.17	2,259.33	2,944.11	3,708.37	4,559.55	4,826.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,531.65	1,546.16	1,560.68
Year 2 PV (M)	1,953.53	1,990.74	2,028.30
Year 3 PV (M)	2,367.09	2,435.04	2,504.28
Year 4 PV (M)	2,772.45	2,879.07	2,988.74
Year 5 PV (M)	3,169.73	3,322.83	3,481.79
PV of Terminal Value (M)	94,985.96	99,573.82	104,337.27
Equity Value (M)	106,780.41	111,747.67	116,901.06
Shares Outstanding (M)	1,753.28	1,753.28	1,753.28
Fair Value	$60.90	$63.74	$66.68
Upside / Downside	46.58%	53.40%	60.47%

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

Huadong Medicine Co., Ltd (000963.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener