DDM Analysis: 002643.SZ

Valuation Snapshot

Stable Growth	$47.38 - $55.82	$52.31
Multi-Stage	$90.77 - $99.64	$95.12
Blended Fair Value	$73.72
Current Price	$13.75
Upside	436.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.33%	20.73%	0.36	0.30	0.26	0.20	0.20	0.18	0.15	0.14	0.11	0.07
YoY Growth	-	-	18.97%	15.67%	27.28%	0.49%	15.91%	15.03%	9.29%	24.83%	66.67%	23.30%
Dividend Yield	-	-	3.21%	2.17%	1.51%	1.13%	1.13%	1.38%	1.18%	1.25%	0.81%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	255.97
(-) Cash Dividends Paid (M)	127.44
(=) Cash Retained (M)	128.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.19	32.00	19.20
Cash Retained (M)	128.53	128.53	128.53
(-) Cash Required (M)	-51.19	-32.00	-19.20
(=) Excess Retained (M)	77.34	96.53	109.33
(/) Shares Outstanding (M)	911.99	911.99	911.99
(=) Excess Retained per Share	0.08	0.11	0.12
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.08	0.11	0.12
(=) Adjusted Dividend	0.22	0.25	0.26
WACC / Discount Rate	-16.94%	-16.94%	-16.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$47.38	$52.31	$55.82
Upside / Downside	244.56%	280.43%	305.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	255.97	272.60	290.32	309.20	329.29	350.70	361.22
Payout Ratio	49.79%	57.83%	65.87%	73.91%	81.96%	90.00%	92.50%
Projected Dividends (M)	127.44	157.65	191.24	228.54	269.88	315.63	334.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-16.94%	-16.94%	-16.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	188.02	189.80	191.58
Year 2 PV (M)	272.02	277.21	282.44
Year 3 PV (M)	387.70	398.83	410.17
Year 4 PV (M)	546.03	567.03	588.63
Year 5 PV (M)	761.62	798.40	836.60
PV of Terminal Value (M)	80,625.50	84,519.74	88,563.02
Equity Value (M)	82,780.89	86,751.01	90,872.44
Shares Outstanding (M)	911.99	911.99	911.99
Fair Value	$90.77	$95.12	$99.64
Upside / Downside	560.14%	591.80%	624.67%

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

Valiant Co.,Ltd (002643.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener