DDM Analysis: 000776.SZ

Valuation Snapshot

Stable Growth	$29.98 - $60.36	$41.77
Multi-Stage	$40.58 - $44.48	$42.50
Blended Fair Value	$42.13
Current Price	$22.28
Upside	89.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.05%	5.85%	0.55	0.47	1.26	1.05	0.93	0.79	0.98	0.90	1.43	0.52
YoY Growth	-	-	17.41%	-62.84%	19.90%	12.14%	18.29%	-19.76%	9.83%	-37.29%	174.93%	67.53%
Dividend Yield	-	-	3.40%	3.47%	7.96%	5.96%	5.96%	5.77%	6.01%	5.44%	8.36%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,806.67
(-) Cash Dividends Paid (M)	8,324.93
(=) Cash Retained (M)	5,481.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,761.33	1,725.83	1,035.50
Cash Retained (M)	5,481.75	5,481.75	5,481.75
(-) Cash Required (M)	-2,761.33	-1,725.83	-1,035.50
(=) Excess Retained (M)	2,720.41	3,755.91	4,446.25
(/) Shares Outstanding (M)	7,793.17	7,793.17	7,793.17
(=) Excess Retained per Share	0.35	0.48	0.57
LTM Dividend per Share	1.07	1.07	1.07
(+) Excess Retained per Share	0.35	0.48	0.57
(=) Adjusted Dividend	1.42	1.55	1.64
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$29.98	$41.77	$60.36
Upside / Downside	34.55%	87.46%	170.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,806.67	14,227.59	14,661.33	15,108.30	15,568.90	16,043.53	16,524.84
Payout Ratio	60.30%	66.24%	72.18%	78.12%	84.06%	90.00%	92.50%
Projected Dividends (M)	8,324.93	9,423.94	10,582.23	11,802.39	13,087.10	14,439.18	15,285.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	8,732.29	8,817.86	8,903.43
Year 2 PV (M)	9,085.90	9,264.84	9,445.53
Year 3 PV (M)	9,389.79	9,668.54	9,952.76
Year 4 PV (M)	9,647.72	10,031.48	10,426.57
Year 5 PV (M)	9,863.23	10,356.06	10,868.39
PV of Terminal Value (M)	269,564.58	283,033.63	297,035.78
Equity Value (M)	316,283.50	331,172.40	346,632.45
Shares Outstanding (M)	7,793.17	7,793.17	7,793.17
Fair Value	$40.58	$42.50	$44.48
Upside / Downside	82.16%	90.73%	99.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

GF Securities Co., Ltd. (000776.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener