DDM Analysis: 000429.SZ

Valuation Snapshot

Stable Growth	$5.83 - $8.40	$7.08
Multi-Stage	$11.62 - $12.81	$12.20
Blended Fair Value	$9.64
Current Price	$10.89
Upside	-11.47%
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	-3.24%	11.07%	0.66	0.55	0.68	0.43	0.57	0.78	0.64	0.47	0.27	0.28
YoY Growth	-	-	20.17%	-19.44%	57.63%	-24.51%	-26.39%	22.39%	34.65%	77.68%	-5.81%	22.16%
Dividend Yield	-	-	4.66%	5.52%	9.04%	5.45%	7.64%	11.52%	6.99%	5.93%	3.53%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,750.89
(-) Cash Dividends Paid (M)	171.95
(=) Cash Retained (M)	1,578.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	350.18	218.86	131.32
Cash Retained (M)	1,578.94	1,578.94	1,578.94
(-) Cash Required (M)	-350.18	-218.86	-131.32
(=) Excess Retained (M)	1,228.76	1,360.08	1,447.62
(/) Shares Outstanding (M)	2,105.86	2,105.86	2,105.86
(=) Excess Retained per Share	0.58	0.65	0.69
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.58	0.65	0.69
(=) Adjusted Dividend	0.67	0.73	0.77
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-3.40%	-2.40%	-1.40%
Fair Value	$5.83	$7.08	$8.40
Upside / Downside	-46.50%	-34.98%	-22.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,750.89	1,708.93	1,667.97	1,628.00	1,588.98	1,550.90	1,597.43
Payout Ratio	9.82%	25.86%	41.89%	57.93%	73.96%	90.00%	92.50%
Projected Dividends (M)	171.95	441.87	698.76	943.07	1,175.28	1,395.81	1,477.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-3.40%	-2.40%	-1.40%
Year 1 PV (M)	406.33	410.54	414.75
Year 2 PV (M)	590.88	603.17	615.59
Year 3 PV (M)	733.33	756.34	779.83
Year 4 PV (M)	840.39	875.73	912.17
Year 5 PV (M)	917.81	966.30	1,016.83
PV of Terminal Value (M)	20,974.52	22,082.82	23,237.50
Equity Value (M)	24,463.25	25,694.91	26,976.67
Shares Outstanding (M)	2,105.86	2,105.86	2,105.86
Fair Value	$11.62	$12.20	$12.81
Upside / Downside	6.67%	12.04%	17.63%

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%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Guangdong Provincial Expressway Development Co., Ltd. (000429.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener