DDM Analysis: 000823.SZ

Valuation Snapshot

Stable Growth	$7.66 - $15.34	$10.65
Multi-Stage	$11.72 - $12.86	$12.28
Blended Fair Value	$11.46
Current Price	$13.88
Upside	-17.40%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.34%	0.67%	0.18	0.19	0.16	0.16	0.13	0.14	0.12	0.14	0.06	0.17
YoY Growth	-	-	-5.27%	19.96%	-2.07%	21.12%	-3.78%	10.79%	-9.69%	111.68%	-61.01%	-0.22%
Dividend Yield	-	-	1.68%	2.16%	1.38%	1.44%	1.34%	1.21%	1.16%	1.40%	0.44%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	246.61
(-) Cash Dividends Paid (M)	134.34
(=) Cash Retained (M)	112.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	49.32	30.83	18.50
Cash Retained (M)	112.27	112.27	112.27
(-) Cash Required (M)	-49.32	-30.83	-18.50
(=) Excess Retained (M)	62.95	81.44	93.77
(/) Shares Outstanding (M)	536.96	536.96	536.96
(=) Excess Retained per Share	0.12	0.15	0.17
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	0.12	0.15	0.17
(=) Adjusted Dividend	0.37	0.40	0.42
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.52%	2.52%	3.52%
Fair Value	$7.66	$10.65	$15.34
Upside / Downside	-44.79%	-23.25%	10.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	246.61	252.83	259.20	265.74	272.44	279.31	287.69
Payout Ratio	54.48%	61.58%	68.69%	75.79%	82.90%	90.00%	92.50%
Projected Dividends (M)	134.34	155.69	178.04	201.40	225.84	251.38	266.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.52%	2.52%	3.52%
Year 1 PV (M)	144.92	146.34	147.77
Year 2 PV (M)	154.24	157.29	160.38
Year 3 PV (M)	162.41	167.25	172.20
Year 4 PV (M)	169.51	176.28	183.26
Year 5 PV (M)	175.61	184.43	193.61
PV of Terminal Value (M)	5,485.30	5,760.83	6,047.32
Equity Value (M)	6,291.98	6,592.44	6,904.54
Shares Outstanding (M)	536.96	536.96	536.96
Fair Value	$11.72	$12.28	$12.86
Upside / Downside	-15.58%	-11.55%	-7.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Guangdong Goworld Co., Ltd. (000823.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener