DDM Analysis: 002602.SZ

Valuation Snapshot

Stable Growth	$10.29 - $22.61	$14.79
Multi-Stage	$7.30 - $7.98	$7.63
Blended Fair Value	$11.21
Current Price	$20.71
Upside	-45.86%
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	-7.57%	60.74%	0.04	0.04	0.04	0.07	0.07	0.06	0.05	0.01	0.02	0.01
YoY Growth	-	-	-3.32%	-2.47%	-33.84%	-10.22%	20.47%	30.68%	221.80%	-13.97%	84.15%	2,460.73%
Dividend Yield	-	-	0.64%	0.88%	0.73%	1.06%	1.04%	0.60%	0.46%	0.14%	0.15%	0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,767.45
(-) Cash Dividends Paid (M)	193.40
(=) Cash Retained (M)	3,574.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	753.49	470.93	282.56
Cash Retained (M)	3,574.05	3,574.05	3,574.05
(-) Cash Required (M)	-753.49	-470.93	-282.56
(=) Excess Retained (M)	2,820.56	3,103.12	3,291.49
(/) Shares Outstanding (M)	7,161.91	7,161.91	7,161.91
(=) Excess Retained per Share	0.39	0.43	0.46
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.39	0.43	0.46
(=) Adjusted Dividend	0.42	0.46	0.49
WACC / Discount Rate	9.81%	9.81%	9.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10.29	$14.79	$22.61
Upside / Downside	-50.31%	-28.57%	9.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,767.45	4,012.33	4,273.13	4,550.89	4,846.70	5,161.73	5,316.58
Payout Ratio	5.13%	22.11%	39.08%	56.05%	73.03%	90.00%	92.50%
Projected Dividends (M)	193.40	887.00	1,669.94	2,550.93	3,539.38	4,645.56	4,917.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.81%	9.81%	9.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	800.14	807.73	815.31
Year 2 PV (M)	1,358.92	1,384.80	1,410.93
Year 3 PV (M)	1,872.55	1,926.31	1,981.08
Year 4 PV (M)	2,343.74	2,433.87	2,526.58
Year 5 PV (M)	2,775.01	2,909.04	3,048.21
PV of Terminal Value (M)	43,112.43	45,194.78	47,356.82
Equity Value (M)	52,262.79	54,656.52	57,138.92
Shares Outstanding (M)	7,161.91	7,161.91	7,161.91
Fair Value	$7.30	$7.63	$7.98
Upside / Downside	-64.76%	-63.15%	-61.48%

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

Zhejiang Century Huatong Group Co.,Ltd (002602.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener