DDM Analysis: 000895.SZ

Valuation Snapshot

Stable Growth	$21.37 - $39.20	$28.73
Multi-Stage	$37.30 - $40.97	$39.10
Blended Fair Value	$33.92
Current Price	$24.74
Upside	37.09%
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	20.01%	4.31%	1.41	1.81	1.94	1.72	1.62	0.56	1.45	1.16	2.05	0.91
YoY Growth	-	-	-22.45%	-6.67%	12.93%	5.99%	187.35%	-61.00%	24.57%	-43.25%	126.36%	-1.87%
Dividend Yield	-	-	5.21%	6.79%	7.49%	5.92%	3.96%	1.44%	5.51%	4.54%	9.08%	4.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,143.28
(-) Cash Dividends Paid (M)	2,700.21
(=) Cash Retained (M)	2,443.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,028.66	642.91	385.75
Cash Retained (M)	2,443.07	2,443.07	2,443.07
(-) Cash Required (M)	-1,028.66	-642.91	-385.75
(=) Excess Retained (M)	1,414.41	1,800.16	2,057.32
(/) Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
(=) Excess Retained per Share	0.41	0.52	0.59
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	0.41	0.52	0.59
(=) Adjusted Dividend	1.19	1.30	1.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$21.37	$28.73	$39.20
Upside / Downside	-13.64%	16.14%	58.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,143.28	5,231.33	5,320.89	5,411.98	5,504.63	5,598.86	5,766.83
Payout Ratio	52.50%	60.00%	67.50%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	2,700.21	3,138.79	3,591.59	4,058.98	4,541.32	5,038.98	5,334.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	2,923.47	2,952.49	2,981.52
Year 2 PV (M)	3,115.72	3,177.90	3,240.70
Year 3 PV (M)	3,279.62	3,378.29	3,478.91
Year 4 PV (M)	3,417.62	3,555.40	3,697.29
Year 5 PV (M)	3,532.00	3,710.86	3,896.91
PV of Terminal Value (M)	112,966.33	118,687.20	124,637.54
Equity Value (M)	129,234.75	135,462.14	141,932.87
Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
Fair Value	$37.30	$39.10	$40.97
Upside / Downside	50.77%	58.04%	65.59%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Henan Shuanghui Investment & Development Co.,Ltd. (000895.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener