DDM Analysis: 002244.SZ

Valuation Snapshot

Stable Growth	$128.67 - $210.75	$197.50
Multi-Stage	$33.89 - $37.12	$35.47
Blended Fair Value	$116.49
Current Price	$12.55
Upside	828.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.69%	9.73%	0.68	0.89	1.09	1.06	0.81	0.54	0.39	0.15	0.15	0.23
YoY Growth	-	-	-23.18%	-18.48%	2.83%	30.76%	49.32%	37.23%	162.86%	-2.98%	-32.45%	-14.83%
Dividend Yield	-	-	6.51%	12.98%	11.87%	15.40%	18.07%	13.00%	7.58%	2.03%	2.20%	3.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,306.90
(-) Cash Dividends Paid (M)	817.34
(=) Cash Retained (M)	2,489.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	661.38	413.36	248.02
Cash Retained (M)	2,489.56	2,489.56	2,489.56
(-) Cash Required (M)	-661.38	-413.36	-248.02
(=) Excess Retained (M)	1,828.18	2,076.20	2,241.55
(/) Shares Outstanding (M)	3,120.61	3,120.61	3,120.61
(=) Excess Retained per Share	0.59	0.67	0.72
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.59	0.67	0.72
(=) Adjusted Dividend	0.85	0.93	0.98
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$128.67	$197.50	$210.75
Upside / Downside	925.30%	1,473.71%	1,579.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,306.90	3,521.85	3,750.77	3,994.57	4,254.22	4,530.74	4,666.66
Payout Ratio	24.72%	37.77%	50.83%	63.89%	76.94%	90.00%	92.50%
Projected Dividends (M)	817.34	1,330.30	1,906.50	2,551.99	3,273.33	4,077.67	4,316.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,240.93	1,252.70	1,264.46
Year 2 PV (M)	1,658.95	1,690.55	1,722.45
Year 3 PV (M)	2,071.45	2,130.91	2,191.50
Year 4 PV (M)	2,478.47	2,573.79	2,671.82
Year 5 PV (M)	2,880.08	3,019.19	3,163.62
PV of Terminal Value (M)	95,424.45	100,033.48	104,818.92
Equity Value (M)	105,754.33	110,700.62	115,832.77
Shares Outstanding (M)	3,120.61	3,120.61	3,120.61
Fair Value	$33.89	$35.47	$37.12
Upside / Downside	170.03%	182.66%	195.77%

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

Hangzhou Binjiang Real Estate Group Co.,Ltd (002244.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener