DDM Analysis: 002597.SZ

Valuation Snapshot

Stable Growth	$21.15 - $53.05	$31.78
Multi-Stage	$26.94 - $29.50	$28.20
Blended Fair Value	$29.99
Current Price	$20.84
Upside	43.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	4.58%	0.27	0.90	0.73	0.51	0.56	0.38	0.63	0.48	0.23	0.21
YoY Growth	-	-	-70.08%	22.10%	44.03%	-8.90%	47.75%	-40.30%	33.46%	104.54%	8.58%	24.91%
Dividend Yield	-	-	1.06%	4.67%	2.44%	1.29%	1.42%	1.87%	3.43%	1.92%	1.17%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	538.58
(-) Cash Dividends Paid (M)	476.96
(=) Cash Retained (M)	61.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	107.72	67.32	40.39
Cash Retained (M)	61.62	61.62	61.62
(-) Cash Required (M)	-107.72	-67.32	-40.39
(=) Excess Retained (M)	-46.10	-5.70	21.23
(/) Shares Outstanding (M)	554.01	554.01	554.01
(=) Excess Retained per Share	-0.08	-0.01	0.04
LTM Dividend per Share	0.86	0.86	0.86
(+) Excess Retained per Share	-0.08	-0.01	0.04
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$21.15	$31.78	$53.05
Upside / Downside	1.47%	52.48%	154.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	538.58	557.88	577.88	598.59	620.04	642.26	661.53
Payout Ratio	88.56%	88.85%	89.14%	89.42%	89.71%	90.00%	92.50%
Projected Dividends (M)	476.96	495.66	515.09	535.28	556.25	578.04	611.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	461.54	466.04	470.54
Year 2 PV (M)	446.61	455.36	464.19
Year 3 PV (M)	432.16	444.92	457.93
Year 4 PV (M)	418.17	434.72	451.75
Year 5 PV (M)	404.63	424.74	445.65
PV of Terminal Value (M)	12,760.47	13,394.66	14,053.83
Equity Value (M)	14,923.58	15,620.44	16,343.89
Shares Outstanding (M)	554.01	554.01	554.01
Fair Value	$26.94	$28.20	$29.50
Upside / Downside	29.26%	35.29%	41.56%

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

Anhui Jinhe Industrial Co.,Ltd. (002597.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener