DDM Analysis: 002078.SZ

Valuation Snapshot

Stable Growth	$190.28 - $224.19	$210.10
Multi-Stage	$85.81 - $94.16	$89.91
Blended Fair Value	$150.00
Current Price	$14.29
Upside	949.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.71%	9.89%	0.49	0.41	0.41	0.28	0.26	0.27	0.27	0.20	0.18	0.18
YoY Growth	-	-	18.49%	0.29%	44.94%	9.73%	-3.78%	-0.97%	37.67%	13.02%	-1.46%	-7.02%
Dividend Yield	-	-	3.33%	2.82%	3.39%	2.50%	1.65%	3.07%	3.66%	1.80%	2.45%	3.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,142.12
(-) Cash Dividends Paid (M)	338.26
(=) Cash Retained (M)	2,803.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	628.42	392.77	235.66
Cash Retained (M)	2,803.86	2,803.86	2,803.86
(-) Cash Required (M)	-628.42	-392.77	-235.66
(=) Excess Retained (M)	2,175.44	2,411.10	2,568.20
(/) Shares Outstanding (M)	2,787.37	2,787.37	2,787.37
(=) Excess Retained per Share	0.78	0.87	0.92
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.78	0.87	0.92
(=) Adjusted Dividend	0.90	0.99	1.04
WACC / Discount Rate	4.38%	4.38%	4.38%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$190.28	$210.10	$224.19
Upside / Downside	1,231.58%	1,370.23%	1,468.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,142.12	3,346.36	3,563.88	3,795.53	4,042.24	4,304.98	4,434.13
Payout Ratio	10.77%	26.61%	42.46%	58.31%	74.15%	90.00%	92.50%
Projected Dividends (M)	338.26	890.54	1,513.19	2,213.03	2,997.44	3,874.48	4,101.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.38%	4.38%	4.38%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	845.20	853.22	861.23
Year 2 PV (M)	1,363.03	1,388.99	1,415.20
Year 3 PV (M)	1,891.92	1,946.23	2,001.57
Year 4 PV (M)	2,432.06	2,525.59	2,621.79
Year 5 PV (M)	2,983.61	3,127.72	3,277.35
PV of Terminal Value (M)	229,681.67	240,775.38	252,293.67
Equity Value (M)	239,197.50	250,617.13	262,470.81
Shares Outstanding (M)	2,787.37	2,787.37	2,787.37
Fair Value	$85.81	$89.91	$94.16
Upside / Downside	500.52%	529.19%	558.95%

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

Shandong Sunpaper Co., Ltd. (002078.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener