DDM Analysis: 002478.SZ

Valuation Snapshot

Stable Growth	$13.42 - $30.52	$19.53
Multi-Stage	$17.90 - $19.65	$18.76
Blended Fair Value	$19.14
Current Price	$5.71
Upside	235.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.15%	10.35%	0.28	0.18	0.08	0.10	0.15	0.14	0.11	0.45	0.09	0.09
YoY Growth	-	-	56.04%	126.96%	-18.94%	-33.08%	5.39%	24.67%	-74.81%	400.02%	0.47%	-16.18%
Dividend Yield	-	-	4.94%	2.77%	1.42%	2.17%	3.54%	2.76%	1.71%	8.87%	1.07%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	615.31
(-) Cash Dividends Paid (M)	200.48
(=) Cash Retained (M)	414.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	123.06	76.91	46.15
Cash Retained (M)	414.83	414.83	414.83
(-) Cash Required (M)	-123.06	-76.91	-46.15
(=) Excess Retained (M)	291.77	337.91	368.68
(/) Shares Outstanding (M)	902.35	902.35	902.35
(=) Excess Retained per Share	0.32	0.37	0.41
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.32	0.37	0.41
(=) Adjusted Dividend	0.55	0.60	0.63
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.20%	3.20%	4.20%
Fair Value	$13.42	$19.53	$30.52
Upside / Downside	135.09%	241.99%	434.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	615.31	634.97	655.27	676.21	697.82	720.12	741.72
Payout Ratio	32.58%	44.07%	55.55%	67.03%	78.52%	90.00%	92.50%
Projected Dividends (M)	200.48	279.81	364.00	453.28	547.90	648.11	686.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.20%	3.20%	4.20%
Year 1 PV (M)	260.55	263.10	265.65
Year 2 PV (M)	315.63	321.83	328.10
Year 3 PV (M)	366.00	376.85	387.91
Year 4 PV (M)	411.96	428.32	445.17
Year 5 PV (M)	453.77	476.41	499.94
PV of Terminal Value (M)	14,343.83	15,059.48	15,803.42
Equity Value (M)	16,151.74	16,926.00	17,730.19
Shares Outstanding (M)	902.35	902.35	902.35
Fair Value	$17.90	$18.76	$19.65
Upside / Downside	213.48%	228.51%	244.11%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Jiangsu Changbao Steeltube Co.,Ltd (002478.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener