DDM Analysis: 300059.SZ

Valuation Snapshot

Stable Growth	$49.49 - $159.47	$149.44
Multi-Stage	$20.80 - $22.78	$21.77
Blended Fair Value	$85.61
Current Price	$27.12
Upside	215.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.68%	62.04%	0.11	0.11	0.11	0.07	0.03	0.02	0.02	0.02	0.01	0.00
YoY Growth	-	-	-3.02%	0.10%	53.48%	116.84%	53.13%	-9.89%	43.12%	16.12%	212.04%	440.00%
Dividend Yield	-	-	0.47%	0.84%	0.66%	0.41%	0.21%	0.28%	0.29%	0.29%	0.34%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,665.60
(-) Cash Dividends Paid (M)	1,727.11
(=) Cash Retained (M)	10,938.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,533.12	1,583.20	949.92
Cash Retained (M)	10,938.49	10,938.49	10,938.49
(-) Cash Required (M)	-2,533.12	-1,583.20	-949.92
(=) Excess Retained (M)	8,405.37	9,355.29	9,988.57
(/) Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.64	0.70	0.74
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$49.49	$149.44	$159.47
Upside / Downside	82.47%	451.05%	488.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,665.60	13,488.86	14,365.64	15,299.40	16,293.86	17,352.97	17,873.55
Payout Ratio	13.64%	28.91%	44.18%	59.45%	74.73%	90.00%	92.50%
Projected Dividends (M)	1,727.11	3,899.49	6,346.99	9,096.18	12,175.96	15,617.67	16,533.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,614.64	3,648.90	3,683.16
Year 2 PV (M)	5,453.58	5,557.45	5,662.31
Year 3 PV (M)	7,244.86	7,452.83	7,664.75
Year 4 PV (M)	8,989.40	9,335.11	9,690.69
Year 5 PV (M)	10,688.11	11,204.35	11,740.35
PV of Terminal Value (M)	292,550.13	306,680.41	321,351.49
Equity Value (M)	328,540.72	343,879.05	359,792.75
Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
Fair Value	$20.80	$21.77	$22.78
Upside / Downside	-23.31%	-19.72%	-16.01%

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

East Money Information Co.,Ltd. (300059.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener