DDM Analysis: 300274.SZ

Valuation Snapshot

Stable Growth	$1,251.01 - $1,473.91	$1,381.27
Multi-Stage	$833.92 - $915.30	$873.85
Blended Fair Value	$1,127.56
Current Price	$161.98
Upside	596.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	53.16%	45.71%	0.84	0.29	0.17	0.15	0.10	0.10	0.09	0.06	0.05	0.02
YoY Growth	-	-	188.35%	71.42%	10.15%	60.65%	-3.62%	6.02%	60.75%	24.50%	180.11%	-13.91%
Dividend Yield	-	-	1.21%	0.37%	0.23%	0.20%	0.19%	1.47%	1.09%	0.43%	0.65%	0.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,317.95
(-) Cash Dividends Paid (M)	2,414.12
(=) Cash Retained (M)	12,903.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,063.59	1,914.74	1,148.85
Cash Retained (M)	12,903.83	12,903.83	12,903.83
(-) Cash Required (M)	-3,063.59	-1,914.74	-1,148.85
(=) Excess Retained (M)	9,840.24	10,989.08	11,754.98
(/) Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
(=) Excess Retained per Share	4.76	5.32	5.69
LTM Dividend per Share	1.17	1.17	1.17
(+) Excess Retained per Share	4.76	5.32	5.69
(=) Adjusted Dividend	5.93	6.48	6.86
WACC / Discount Rate	2.66%	2.66%	2.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,251.01	$1,381.27	$1,473.91
Upside / Downside	672.33%	752.74%	809.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,317.95	16,313.62	17,374.00	18,503.31	19,706.03	20,986.92	21,616.53
Payout Ratio	15.76%	30.61%	45.46%	60.30%	75.15%	90.00%	92.50%
Projected Dividends (M)	2,414.12	4,993.28	7,897.54	11,158.24	14,809.48	18,888.23	19,995.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.66%	2.66%	2.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,818.23	4,863.90	4,909.57
Year 2 PV (M)	7,353.50	7,493.56	7,634.94
Year 3 PV (M)	10,025.34	10,313.14	10,606.38
Year 4 PV (M)	12,839.39	13,333.15	13,841.03
Year 5 PV (M)	15,801.45	16,564.67	17,357.09
PV of Terminal Value (M)	1,672,759.02	1,753,553.90	1,837,441.00
Equity Value (M)	1,723,596.92	1,806,122.31	1,891,790.01
Shares Outstanding (M)	2,066.86	2,066.86	2,066.86
Fair Value	$833.92	$873.85	$915.30
Upside / Downside	414.83%	439.48%	465.07%

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

Sungrow Power Supply Co., Ltd. (300274.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener