DDM Analysis: 000582.SZ

Valuation Snapshot

Stable Growth	$13.33 - $50.67	$22.47
Multi-Stage	$12.70 - $13.91	$13.30
Blended Fair Value	$17.88
Current Price	$8.42
Upside	112.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	43.23%	2.29%	0.48	0.13	0.14	0.13	0.12	0.08	0.07	0.10	0.03	0.03
YoY Growth	-	-	265.58%	-5.99%	7.90%	5.09%	54.71%	16.58%	-29.18%	280.64%	-1.28%	-93.30%
Dividend Yield	-	-	5.64%	1.63%	1.84%	1.72%	1.16%	0.87%	0.71%	1.12%	0.19%	0.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,091.85
(-) Cash Dividends Paid (M)	666.71
(=) Cash Retained (M)	425.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	218.37	136.48	81.89
Cash Retained (M)	425.14	425.14	425.14
(-) Cash Required (M)	-218.37	-136.48	-81.89
(=) Excess Retained (M)	206.77	288.65	343.25
(/) Shares Outstanding (M)	2,343.24	2,343.24	2,343.24
(=) Excess Retained per Share	0.09	0.12	0.15
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.09	0.12	0.15
(=) Adjusted Dividend	0.37	0.41	0.43
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	3.61%	4.61%	5.61%
Fair Value	$13.33	$22.47	$50.67
Upside / Downside	58.26%	166.84%	501.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,091.85	1,142.18	1,194.82	1,249.89	1,307.50	1,367.77	1,408.80
Payout Ratio	61.06%	66.85%	72.64%	78.43%	84.21%	90.00%	92.50%
Projected Dividends (M)	666.71	763.55	867.89	980.23	1,101.08	1,230.99	1,303.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	3.61%	4.61%	5.61%
Year 1 PV (M)	710.04	716.90	723.75
Year 2 PV (M)	750.52	765.08	779.77
Year 3 PV (M)	788.27	811.31	834.80
Year 4 PV (M)	823.40	855.66	888.85
Year 5 PV (M)	856.05	898.16	941.92
PV of Terminal Value (M)	25,836.73	27,107.87	28,428.55
Equity Value (M)	29,765.01	31,154.97	32,597.64
Shares Outstanding (M)	2,343.24	2,343.24	2,343.24
Fair Value	$12.70	$13.30	$13.91
Upside / Downside	50.86%	57.91%	65.22%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beibu Gulf Port Co., Ltd. (000582.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener