DDM Analysis: 002597.SZ

Valuation Snapshot

Stable Growth	$21.15 - $53.05	$31.78
Multi-Stage	$26.94 - $29.50	$28.20
Blended Fair Value	$29.99
Current Price	$20.84
Upside	43.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.66%	4.58%	0.27	0.90	0.73	0.51	0.56	0.38	0.63	0.48	0.23	0.21
YoY Growth	-	-	-70.08%	22.10%	44.03%	-8.90%	47.75%	-40.30%	33.46%	104.54%	8.58%	24.91%
Dividend Yield	-	-	1.06%	4.67%	2.44%	1.29%	1.42%	1.87%	3.43%	1.92%	1.17%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	538.58
(-) Cash Dividends Paid (M)	476.96
(=) Cash Retained (M)	61.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	107.72	67.32	40.39
Cash Retained (M)	61.62	61.62	61.62
(-) Cash Required (M)	-107.72	-67.32	-40.39
(=) Excess Retained (M)	-46.10	-5.70	21.23
(/) Shares Outstanding (M)	554.01	554.01	554.01
(=) Excess Retained per Share	-0.08	-0.01	0.04
LTM Dividend per Share	0.86	0.86	0.86
(+) Excess Retained per Share	-0.08	-0.01	0.04
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$21.15	$31.78	$53.05
Upside / Downside	1.47%	52.48%	154.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	538.58	557.88	577.88	598.59	620.04	642.26	661.53
Payout Ratio	88.56%	88.85%	89.14%	89.42%	89.71%	90.00%	92.50%
Projected Dividends (M)	476.96	495.66	515.09	535.28	556.25	578.04	611.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	461.54	466.04	470.54
Year 2 PV (M)	446.61	455.36	464.19
Year 3 PV (M)	432.16	444.92	457.93
Year 4 PV (M)	418.17	434.72	451.75
Year 5 PV (M)	404.63	424.74	445.65
PV of Terminal Value (M)	12,760.47	13,394.66	14,053.83
Equity Value (M)	14,923.58	15,620.44	16,343.89
Shares Outstanding (M)	554.01	554.01	554.01
Fair Value	$26.94	$28.20	$29.50
Upside / Downside	29.26%	35.29%	41.56%

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

Analysis Mode

Ticker

Industry

Sector

Anhui Jinhe Industrial Co.,Ltd. (002597.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener