DDM Analysis: 002101.SZ

Valuation Snapshot

Stable Growth	$90.26 - $106.36	$99.67
Multi-Stage	$39.74 - $43.64	$41.65
Blended Fair Value	$70.66
Current Price	$13.54
Upside	421.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.29%	15.07%	0.36	0.05	0.28	0.16	0.08	0.34	0.20	0.20	0.04	0.07
YoY Growth	-	-	618.75%	-81.69%	70.97%	102.81%	-76.65%	67.47%	-0.18%	374.23%	-39.86%	-19.88%
Dividend Yield	-	-	2.79%	0.37%	1.37%	1.25%	1.18%	4.57%	2.14%	1.76%	0.29%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	358.11
(-) Cash Dividends Paid (M)	60.08
(=) Cash Retained (M)	298.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	71.62	44.76	26.86
Cash Retained (M)	298.02	298.02	298.02
(-) Cash Required (M)	-71.62	-44.76	-26.86
(=) Excess Retained (M)	226.40	253.26	271.16
(/) Shares Outstanding (M)	662.72	662.72	662.72
(=) Excess Retained per Share	0.34	0.38	0.41
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.34	0.38	0.41
(=) Adjusted Dividend	0.43	0.47	0.50
WACC / Discount Rate	4.35%	4.35%	4.35%
Growth Rate	4.40%	5.40%	6.40%
Fair Value	$90.26	$99.67	$106.36
Upside / Downside	566.61%	636.09%	685.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	358.11	377.43	397.80	419.28	441.90	465.76	479.73
Payout Ratio	16.78%	31.42%	46.07%	60.71%	75.36%	90.00%	92.50%
Projected Dividends (M)	60.08	118.60	183.26	254.55	333.00	419.18	443.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.35%	4.35%	4.35%
Growth Rate	4.40%	5.40%	6.40%
Year 1 PV (M)	112.57	113.65	114.73
Year 2 PV (M)	165.10	168.28	171.49
Year 3 PV (M)	217.68	224.00	230.43
Year 4 PV (M)	270.30	280.81	291.61
Year 5 PV (M)	322.96	338.73	355.10
PV of Terminal Value (M)	25,246.88	26,479.44	27,759.68
Equity Value (M)	26,335.50	27,604.90	28,923.05
Shares Outstanding (M)	662.72	662.72	662.72
Fair Value	$39.74	$41.65	$43.64
Upside / Downside	193.49%	207.64%	222.33%

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

Guangdong Hongtu Technology (holdings) Co.,Ltd. (002101.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener