DDM Analysis: 002085.SZ

Valuation Snapshot

Stable Growth	$64.62 - $76.17	$71.36
Multi-Stage	$45.60 - $50.14	$47.83
Blended Fair Value	$59.60
Current Price	$18.05
Upside	230.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.17%	10.51%	0.25	0.10	0.14	0.10	0.20	0.31	0.31	0.09	0.02	0.04
YoY Growth	-	-	155.83%	-30.43%	43.75%	-50.86%	-35.72%	0.00%	260.00%	300.00%	-41.80%	-59.86%
Dividend Yield	-	-	1.43%	0.61%	2.29%	2.32%	3.71%	4.75%	3.74%	0.70%	0.12%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	818.86
(-) Cash Dividends Paid (M)	360.60
(=) Cash Retained (M)	458.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	163.77	102.36	61.41
Cash Retained (M)	458.26	458.26	458.26
(-) Cash Required (M)	-163.77	-102.36	-61.41
(=) Excess Retained (M)	294.49	355.90	396.84
(/) Shares Outstanding (M)	2,091.95	2,091.95	2,091.95
(=) Excess Retained per Share	0.14	0.17	0.19
LTM Dividend per Share	0.17	0.17	0.17
(+) Excess Retained per Share	0.14	0.17	0.19
(=) Adjusted Dividend	0.31	0.34	0.36
WACC / Discount Rate	-0.19%	-0.19%	-0.19%
Growth Rate	3.18%	4.18%	5.18%
Fair Value	$64.62	$71.36	$76.17
Upside / Downside	258.01%	295.37%	321.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	818.86	853.09	888.74	925.88	964.58	1,004.90	1,035.04
Payout Ratio	44.04%	53.23%	62.42%	71.61%	80.81%	90.00%	92.50%
Projected Dividends (M)	360.60	454.09	554.77	663.07	779.45	904.41	957.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.19%	-0.19%	-0.19%
Growth Rate	3.18%	4.18%	5.18%
Year 1 PV (M)	450.61	454.98	459.35
Year 2 PV (M)	546.29	556.93	567.68
Year 3 PV (M)	647.93	666.95	686.34
Year 4 PV (M)	755.81	785.54	816.13
Year 5 PV (M)	870.24	913.24	957.92
PV of Terminal Value (M)	92,124.58	96,676.25	101,406.08
Equity Value (M)	95,395.46	100,053.88	104,893.49
Shares Outstanding (M)	2,091.95	2,091.95	2,091.95
Fair Value	$45.60	$47.83	$50.14
Upside / Downside	152.64%	164.98%	177.79%

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

Zhejiang Wanfeng Auto Wheel Co., Ltd. (002085.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener