DDM Analysis: 002142.SZ

Valuation Snapshot

Stable Growth	$238.34 - $860.08	$758.34
Multi-Stage	$108.20 - $118.43	$113.22
Blended Fair Value	$435.78
Current Price	$26.43
Upside	1,548.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.53%	22.39%	2.24	2.06	1.60	1.46	1.16	1.09	1.53	1.26	0.85	0.79
YoY Growth	-	-	8.69%	28.52%	10.11%	25.66%	6.45%	-28.90%	21.70%	48.26%	6.87%	167.36%
Dividend Yield	-	-	8.68%	9.58%	5.87%	3.89%	3.12%	4.94%	7.22%	6.92%	6.27%	8.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,865.00
(-) Cash Dividends Paid (M)	6,935.00
(=) Cash Retained (M)	21,930.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,773.00	3,608.13	2,164.88
Cash Retained (M)	21,930.00	21,930.00	21,930.00
(-) Cash Required (M)	-5,773.00	-3,608.13	-2,164.88
(=) Excess Retained (M)	16,157.00	18,321.88	19,765.13
(/) Shares Outstanding (M)	6,674.38	6,674.38	6,674.38
(=) Excess Retained per Share	2.42	2.75	2.96
LTM Dividend per Share	1.04	1.04	1.04
(+) Excess Retained per Share	2.42	2.75	2.96
(=) Adjusted Dividend	3.46	3.78	4.00
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$238.34	$758.34	$860.08
Upside / Downside	801.79%	2,769.23%	3,154.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,865.00	30,741.23	32,739.40	34,867.47	37,133.85	39,547.55	40,733.98
Payout Ratio	24.03%	37.22%	50.42%	63.61%	76.81%	90.00%	92.50%
Projected Dividends (M)	6,935.00	11,442.04	16,505.70	22,179.28	28,520.70	35,592.80	37,678.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,589.98	10,690.35	10,790.73
Year 2 PV (M)	14,138.94	14,408.24	14,680.09
Year 3 PV (M)	17,584.17	18,088.95	18,603.30
Year 4 PV (M)	20,927.92	21,732.75	22,560.57
Year 5 PV (M)	24,172.38	25,339.92	26,552.14
PV of Terminal Value (M)	634,739.32	665,397.47	697,228.97
Equity Value (M)	722,152.71	755,657.68	790,415.81
Shares Outstanding (M)	6,674.38	6,674.38	6,674.38
Fair Value	$108.20	$113.22	$118.43
Upside / Downside	309.37%	328.37%	348.07%

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

Bank of Ningbo Co., Ltd. (002142.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener