DDM Analysis: 000887.SZ

Valuation Snapshot

Stable Growth	$194.55 - $229.22	$214.81
Multi-Stage	$157.90 - $173.31	$165.46
Blended Fair Value	$190.13
Current Price	$24.86
Upside	664.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.56%	27.40%	0.38	0.20	0.20	0.19	0.19	0.19	0.28	0.09	0.07	0.03
YoY Growth	-	-	88.50%	0.00%	8.69%	0.00%	-3.69%	-32.08%	200.01%	27.03%	117.79%	1.27%
Dividend Yield	-	-	1.98%	1.69%	1.58%	1.23%	1.86%	2.07%	2.22%	0.53%	0.30%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,506.94
(-) Cash Dividends Paid (M)	342.73
(=) Cash Retained (M)	1,164.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	301.39	188.37	113.02
Cash Retained (M)	1,164.22	1,164.22	1,164.22
(-) Cash Required (M)	-301.39	-188.37	-113.02
(=) Excess Retained (M)	862.83	975.85	1,051.19
(/) Shares Outstanding (M)	1,307.46	1,307.46	1,307.46
(=) Excess Retained per Share	0.66	0.75	0.80
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.66	0.75	0.80
(=) Adjusted Dividend	0.92	1.01	1.07
WACC / Discount Rate	-1.31%	-1.31%	-1.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$194.55	$214.81	$229.22
Upside / Downside	682.60%	764.08%	822.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,506.94	1,604.89	1,709.21	1,820.31	1,938.63	2,064.64	2,126.58
Payout Ratio	22.74%	36.19%	49.65%	63.10%	76.55%	90.00%	92.50%
Projected Dividends (M)	342.73	580.88	848.55	1,148.57	1,484.00	1,858.18	1,967.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.31%	-1.31%	-1.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	583.07	588.60	594.13
Year 2 PV (M)	854.96	871.24	887.68
Year 3 PV (M)	1,161.59	1,194.94	1,228.92
Year 4 PV (M)	1,506.48	1,564.42	1,624.01
Year 5 PV (M)	1,893.44	1,984.89	2,079.84
PV of Terminal Value (M)	200,441.33	210,122.72	220,174.64
Equity Value (M)	206,440.87	216,326.81	226,589.21
Shares Outstanding (M)	1,307.46	1,307.46	1,307.46
Fair Value	$157.90	$165.46	$173.31
Upside / Downside	535.14%	565.55%	597.13%

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

Anhui Zhongding Sealing Parts Co., Ltd. (000887.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener