DDM Analysis: 000776.SZ

Valuation Snapshot

Stable Growth	$30.00 - $60.43	$41.80
Multi-Stage	$40.62 - $44.51	$42.53
Blended Fair Value	$42.16
Current Price	$22.28
Upside	89.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.05%	5.85%	0.55	0.47	1.26	1.05	0.93	0.79	0.98	0.90	1.43	0.52
YoY Growth	-	-	17.41%	-62.84%	19.90%	12.14%	18.29%	-19.76%	9.83%	-37.29%	174.93%	67.53%
Dividend Yield	-	-	3.40%	3.47%	7.96%	5.96%	5.96%	5.77%	6.01%	5.44%	8.36%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,806.67
(-) Cash Dividends Paid (M)	8,324.93
(=) Cash Retained (M)	5,481.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,761.33	1,725.83	1,035.50
Cash Retained (M)	5,481.75	5,481.75	5,481.75
(-) Cash Required (M)	-2,761.33	-1,725.83	-1,035.50
(=) Excess Retained (M)	2,720.41	3,755.91	4,446.25
(/) Shares Outstanding (M)	7,793.17	7,793.17	7,793.17
(=) Excess Retained per Share	0.35	0.48	0.57
LTM Dividend per Share	1.07	1.07	1.07
(+) Excess Retained per Share	0.35	0.48	0.57
(=) Adjusted Dividend	1.42	1.55	1.64
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$30.00	$41.80	$60.43
Upside / Downside	34.63%	87.60%	171.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,806.67	14,227.59	14,661.33	15,108.30	15,568.90	16,043.53	16,524.84
Payout Ratio	60.30%	66.24%	72.18%	78.12%	84.06%	90.00%	92.50%
Projected Dividends (M)	8,324.93	9,423.94	10,582.23	11,802.39	13,087.10	14,439.18	15,285.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	8,732.53	8,818.10	8,903.67
Year 2 PV (M)	9,086.40	9,265.35	9,446.05
Year 3 PV (M)	9,390.56	9,669.34	9,953.58
Year 4 PV (M)	9,648.78	10,032.58	10,427.72
Year 5 PV (M)	9,864.58	10,357.48	10,869.88
PV of Terminal Value (M)	269,806.15	283,287.27	297,301.97
Equity Value (M)	316,529.00	331,430.12	346,902.86
Shares Outstanding (M)	7,793.17	7,793.17	7,793.17
Fair Value	$40.62	$42.53	$44.51
Upside / Downside	82.30%	90.88%	99.79%

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

GF Securities Co., Ltd. (000776.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener