DDM Analysis: 300979.SZ

Valuation Snapshot

Stable Growth	$495.40 - $583.67	$546.98
Multi-Stage	$322.46 - $353.94	$337.91
Blended Fair Value	$442.44
Current Price	$53.02
Upside	734.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	101.75%	0.00%	1.22	1.25	1.15	1.02	0.12	0.04	0.11	0.53	0.00	0.00
YoY Growth	-	-	-2.49%	8.83%	12.35%	783.68%	217.21%	-65.45%	-80.02%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.95%	2.08%	2.19%	1.41%	0.12%	0.04%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,432.57
(-) Cash Dividends Paid (M)	429.96
(=) Cash Retained (M)	3,002.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	686.51	429.07	257.44
Cash Retained (M)	3,002.61	3,002.61	3,002.61
(-) Cash Required (M)	-686.51	-429.07	-257.44
(=) Excess Retained (M)	2,316.10	2,573.54	2,745.17
(/) Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
(=) Excess Retained per Share	1.98	2.20	2.35
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	1.98	2.20	2.35
(=) Adjusted Dividend	2.35	2.57	2.71
WACC / Discount Rate	3.14%	3.14%	3.14%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$495.40	$546.98	$583.67
Upside / Downside	834.37%	931.65%	1,000.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,432.57	3,655.69	3,893.31	4,146.37	4,415.89	4,702.92	4,844.01
Payout Ratio	12.53%	28.02%	43.52%	59.01%	74.51%	90.00%	92.50%
Projected Dividends (M)	429.96	1,024.35	1,694.19	2,446.79	3,290.06	4,232.63	4,480.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.14%	3.14%	3.14%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	983.82	993.15	1,002.47
Year 2 PV (M)	1,562.79	1,592.56	1,622.61
Year 3 PV (M)	2,167.72	2,229.95	2,293.36
Year 4 PV (M)	2,799.51	2,907.17	3,017.90
Year 5 PV (M)	3,459.05	3,626.12	3,799.59
PV of Terminal Value (M)	366,178.53	383,865.09	402,228.56
Equity Value (M)	377,151.42	395,214.04	413,964.49
Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
Fair Value	$322.46	$337.91	$353.94
Upside / Downside	508.19%	537.32%	567.56%

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

Mode

Ticker

Industry

Sector

Huali Industrial Group Company Limited (300979.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener