DDM Analysis: 002202.SZ

Valuation Snapshot

Stable Growth	$105.68 - $124.51	$116.68
Multi-Stage	$71.08 - $78.00	$74.47
Blended Fair Value	$95.58
Current Price	$14.97
Upside	538.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.58%	7.49%	0.42	0.46	0.63	0.58	0.41	0.53	0.44	0.34	0.47	0.42
YoY Growth	-	-	-8.16%	-27.40%	8.18%	41.48%	-22.48%	18.93%	32.71%	-28.27%	10.97%	107.11%
Dividend Yield	-	-	4.71%	5.95%	5.69%	4.42%	2.90%	5.57%	3.05%	2.03%	4.16%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,652.71
(-) Cash Dividends Paid (M)	913.56
(=) Cash Retained (M)	1,739.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	530.54	331.59	198.95
Cash Retained (M)	1,739.15	1,739.15	1,739.15
(-) Cash Required (M)	-530.54	-331.59	-198.95
(=) Excess Retained (M)	1,208.61	1,407.56	1,540.19
(/) Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
(=) Excess Retained per Share	0.29	0.33	0.36
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.29	0.33	0.36
(=) Adjusted Dividend	0.50	0.55	0.58
WACC / Discount Rate	2.54%	2.54%	2.54%
Growth Rate	5.49%	6.49%	7.49%
Fair Value	$105.68	$116.68	$124.51
Upside / Downside	605.93%	679.43%	731.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,652.71	2,824.78	3,008.01	3,203.13	3,410.90	3,632.15	3,741.12
Payout Ratio	34.44%	45.55%	56.66%	67.78%	78.89%	90.00%	92.50%
Projected Dividends (M)	913.56	1,286.72	1,704.44	2,170.94	2,690.78	3,268.94	3,460.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.54%	2.54%	2.54%
Growth Rate	5.49%	6.49%	7.49%
Year 1 PV (M)	1,243.10	1,254.88	1,266.67
Year 2 PV (M)	1,590.85	1,621.15	1,651.74
Year 3 PV (M)	1,957.57	2,013.77	2,071.04
Year 4 PV (M)	2,344.08	2,434.24	2,526.98
Year 5 PV (M)	2,751.21	2,884.11	3,022.10
PV of Terminal Value (M)	291,246.44	305,315.58	319,923.24
Equity Value (M)	301,133.26	315,523.75	330,461.78
Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
Fair Value	$71.08	$74.47	$78.00
Upside / Downside	374.80%	397.49%	421.04%

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

Goldwind Science&Technology Co., Ltd. (002202.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener