DDM Analysis: 002039.SZ

Valuation Snapshot

Stable Growth	$6.03 - $8.43	$7.23
Multi-Stage	$18.45 - $20.39	$19.40
Blended Fair Value	$13.31
Current Price	$16.83
Upside	-20.91%
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	-6.60%	-7.01%	0.93	1.07	1.08	1.34	1.26	1.31	1.38	1.47	1.75	2.13
YoY Growth	-	-	-12.47%	-1.56%	-18.98%	6.17%	-4.07%	-5.10%	-6.14%	-15.70%	-18.01%	10.42%
Dividend Yield	-	-	5.74%	6.77%	7.31%	10.60%	11.15%	13.33%	13.24%	13.64%	15.31%	16.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	445.71
(-) Cash Dividends Paid (M)	231.95
(=) Cash Retained (M)	213.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.14	55.71	33.43
Cash Retained (M)	213.76	213.76	213.76
(-) Cash Required (M)	-89.14	-55.71	-33.43
(=) Excess Retained (M)	124.62	158.05	180.33
(/) Shares Outstanding (M)	427.56	427.56	427.56
(=) Excess Retained per Share	0.29	0.37	0.42
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.29	0.37	0.42
(=) Adjusted Dividend	0.83	0.91	0.96
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Fair Value	$6.03	$7.23	$8.43
Upside / Downside	-64.16%	-57.06%	-49.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	445.71	420.63	396.95	374.62	353.53	333.64	343.65
Payout Ratio	52.04%	59.63%	67.22%	74.82%	82.41%	90.00%	92.50%
Projected Dividends (M)	231.95	250.83	266.85	280.27	291.34	300.27	317.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-6.63%	-5.63%	-4.63%
Year 1 PV (M)	233.50	236.00	238.50
Year 2 PV (M)	231.25	236.23	241.26
Year 3 PV (M)	226.10	233.44	240.94
Year 4 PV (M)	218.79	228.31	238.15
Year 5 PV (M)	209.92	221.40	233.39
PV of Terminal Value (M)	6,767.51	7,137.75	7,524.02
Equity Value (M)	7,887.07	8,293.14	8,716.26
Shares Outstanding (M)	427.56	427.56	427.56
Fair Value	$18.45	$19.40	$20.39
Upside / Downside	9.61%	15.25%	21.13%

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

Analysis Mode

Ticker

Industry

Sector

GuiZhou QianYuan Power Co., Ltd. (002039.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener