DDM Analysis: 000895.SZ

Valuation Snapshot

Stable Growth	$21.37 - $39.20	$28.73
Multi-Stage	$37.30 - $40.97	$39.10
Blended Fair Value	$33.92
Current Price	$24.74
Upside	37.09%
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	20.01%	4.31%	1.41	1.81	1.94	1.72	1.62	0.56	1.45	1.16	2.05	0.91
YoY Growth	-	-	-22.45%	-6.67%	12.93%	5.99%	187.35%	-61.00%	24.57%	-43.25%	126.36%	-1.87%
Dividend Yield	-	-	5.21%	6.79%	7.49%	5.92%	3.96%	1.44%	5.51%	4.54%	9.08%	4.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,143.28
(-) Cash Dividends Paid (M)	2,700.21
(=) Cash Retained (M)	2,443.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,028.66	642.91	385.75
Cash Retained (M)	2,443.07	2,443.07	2,443.07
(-) Cash Required (M)	-1,028.66	-642.91	-385.75
(=) Excess Retained (M)	1,414.41	1,800.16	2,057.32
(/) Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
(=) Excess Retained per Share	0.41	0.52	0.59
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	0.41	0.52	0.59
(=) Adjusted Dividend	1.19	1.30	1.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$21.37	$28.73	$39.20
Upside / Downside	-13.64%	16.15%	58.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,143.28	5,231.33	5,320.89	5,411.98	5,504.63	5,598.86	5,766.83
Payout Ratio	52.50%	60.00%	67.50%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	2,700.21	3,138.79	3,591.59	4,058.98	4,541.32	5,038.98	5,334.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	2,923.47	2,952.49	2,981.52
Year 2 PV (M)	3,115.72	3,177.90	3,240.70
Year 3 PV (M)	3,279.62	3,378.29	3,478.91
Year 4 PV (M)	3,417.62	3,555.40	3,697.29
Year 5 PV (M)	3,532.00	3,710.87	3,896.91
PV of Terminal Value (M)	112,966.91	118,687.81	124,638.18
Equity Value (M)	129,235.34	135,462.76	141,933.52
Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
Fair Value	$37.30	$39.10	$40.97
Upside / Downside	50.77%	58.04%	65.59%

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

Ticker

Industry

Sector

Henan Shuanghui Investment & Development Co.,Ltd. (000895.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener