DDM Analysis: 001203.SZ

Valuation Snapshot

Stable Growth	$8.49 - $18.26	$12.11
Multi-Stage	$10.10 - $11.06	$10.57
Blended Fair Value	$11.34
Current Price	$12.69
Upside	-10.62%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2013	2012
DPS	-9.67%	3.12%	0.22	0.38	0.09	0.52	0.16	0.37	0.23	0.28	0.29	0.16
YoY Growth	-	-	-42.62%	334.58%	-83.12%	222.41%	-55.70%	59.12%	-16.19%	-4.88%	85.35%	-3.81%
Dividend Yield	-	-	2.57%	3.90%	0.74%	3.99%	1.26%	2.84%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	680.30
(-) Cash Dividends Paid (M)	498.45
(=) Cash Retained (M)	181.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	136.06	85.04	51.02
Cash Retained (M)	181.85	181.85	181.85
(-) Cash Required (M)	-136.06	-85.04	-51.02
(=) Excess Retained (M)	45.79	96.81	130.82
(/) Shares Outstanding (M)	1,488.09	1,488.09	1,488.09
(=) Excess Retained per Share	0.03	0.07	0.09
LTM Dividend per Share	0.33	0.33	0.33
(+) Excess Retained per Share	0.03	0.07	0.09
(=) Adjusted Dividend	0.37	0.40	0.42
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	2.76%	3.76%	4.76%
Fair Value	$8.49	$12.11	$18.26
Upside / Downside	-33.09%	-4.54%	43.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	680.30	705.88	732.41	759.95	788.52	818.16	842.71
Payout Ratio	73.27%	76.62%	79.96%	83.31%	86.65%	90.00%	92.50%
Projected Dividends (M)	498.45	540.81	585.65	633.10	683.28	736.35	779.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	2.76%	3.76%	4.76%
Year 1 PV (M)	499.69	504.56	509.42
Year 2 PV (M)	499.98	509.76	519.63
Year 3 PV (M)	499.39	514.11	529.12
Year 4 PV (M)	498.00	517.67	537.92
Year 5 PV (M)	495.87	520.47	546.04
PV of Terminal Value (M)	12,540.85	13,163.05	13,809.70
Equity Value (M)	15,033.78	15,729.62	16,451.83
Shares Outstanding (M)	1,488.09	1,488.09	1,488.09
Fair Value	$10.10	$10.57	$11.06
Upside / Downside	-20.39%	-16.70%	-12.88%

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

Inner Mongolia Dazhong Mining Co., Ltd. (001203.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener