DDM Analysis: 300124.SZ

Valuation Snapshot

Stable Growth	$325.46 - $383.44	$359.34
Multi-Stage	$218.81 - $240.15	$229.28
Blended Fair Value	$294.31
Current Price	$83.82
Upside	251.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.44%	13.04%	0.49	0.42	0.33	0.25	0.14	0.15	0.19	0.18	0.15	0.15
YoY Growth	-	-	18.15%	25.47%	34.23%	80.82%	-6.58%	-23.11%	8.08%	19.36%	1.50%	0.68%
Dividend Yield	-	-	0.72%	0.68%	0.47%	0.43%	0.24%	0.85%	0.99%	0.75%	1.01%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,185.80
(-) Cash Dividends Paid (M)	1,205.49
(=) Cash Retained (M)	3,980.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,037.16	648.22	388.93
Cash Retained (M)	3,980.30	3,980.30	3,980.30
(-) Cash Required (M)	-1,037.16	-648.22	-388.93
(=) Excess Retained (M)	2,943.15	3,332.08	3,591.37
(/) Shares Outstanding (M)	2,689.65	2,689.65	2,689.65
(=) Excess Retained per Share	1.09	1.24	1.34
LTM Dividend per Share	0.45	0.45	0.45
(+) Excess Retained per Share	1.09	1.24	1.34
(=) Adjusted Dividend	1.54	1.69	1.78
WACC / Discount Rate	2.51%	2.51%	2.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$325.46	$359.34	$383.44
Upside / Downside	288.28%	328.71%	357.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,185.80	5,522.87	5,881.86	6,264.18	6,671.35	7,104.99	7,318.14
Payout Ratio	23.25%	36.60%	49.95%	63.30%	76.65%	90.00%	92.50%
Projected Dividends (M)	1,205.49	2,021.20	2,937.85	3,965.13	5,113.54	6,394.49	6,769.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.51%	2.51%	2.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,953.16	1,971.67	1,990.19
Year 2 PV (M)	2,743.40	2,795.65	2,848.40
Year 3 PV (M)	3,578.04	3,680.76	3,785.42
Year 4 PV (M)	4,459.02	4,630.50	4,806.89
Year 5 PV (M)	5,388.32	5,648.58	5,918.80
PV of Terminal Value (M)	570,414.02	597,965.23	626,570.89
Equity Value (M)	588,535.97	616,692.40	645,920.58
Shares Outstanding (M)	2,689.65	2,689.65	2,689.65
Fair Value	$218.81	$229.28	$240.15
Upside / Downside	161.05%	173.54%	186.51%

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

Shenzhen Inovance Technology Co.,Ltd (300124.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener