DDM Analysis: 002939.SZ

Valuation Snapshot

Stable Growth	$36.73 - $118.84	$111.37
Multi-Stage	$15.78 - $17.26	$16.51
Blended Fair Value	$63.94
Current Price	$11.61
Upside	450.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.17%	45.13%	0.41	0.31	0.35	0.29	0.24	0.25	0.08	0.13	0.26	0.03
YoY Growth	-	-	31.65%	-11.00%	23.49%	19.97%	-6.52%	210.16%	-34.61%	-52.04%	706.95%	225.40%
Dividend Yield	-	-	5.12%	4.15%	4.25%	3.00%	2.18%	2.10%	0.53%	1.38%	2.88%	0.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,412.31
(-) Cash Dividends Paid (M)	953.94
(=) Cash Retained (M)	1,458.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	482.46	301.54	180.92
Cash Retained (M)	1,458.37	1,458.37	1,458.37
(-) Cash Required (M)	-482.46	-301.54	-180.92
(=) Excess Retained (M)	975.91	1,156.83	1,277.45
(/) Shares Outstanding (M)	4,036.89	4,036.89	4,036.89
(=) Excess Retained per Share	0.24	0.29	0.32
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.24	0.29	0.32
(=) Adjusted Dividend	0.48	0.52	0.55
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36.73	$111.37	$118.84
Upside / Downside	216.33%	859.27%	923.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,412.31	2,569.10	2,736.10	2,913.94	3,103.35	3,305.07	3,404.22
Payout Ratio	39.54%	49.64%	59.73%	69.82%	79.91%	90.00%	92.50%
Projected Dividends (M)	953.94	1,275.19	1,634.18	2,034.45	2,479.85	2,974.56	3,148.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,181.98	1,193.18	1,204.39
Year 2 PV (M)	1,404.00	1,430.74	1,457.74
Year 3 PV (M)	1,620.13	1,666.63	1,714.02
Year 4 PV (M)	1,830.46	1,900.86	1,973.26
Year 5 PV (M)	2,035.13	2,133.42	2,235.48
PV of Terminal Value (M)	55,622.22	58,308.79	61,098.19
Equity Value (M)	63,693.91	66,633.63	69,683.08
Shares Outstanding (M)	4,036.89	4,036.89	4,036.89
Fair Value	$15.78	$16.51	$17.26
Upside / Downside	35.90%	42.17%	48.68%

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

China Great Wall Securities Co.,Ltd. (002939.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener