DDM Analysis: 000685.SZ

Valuation Snapshot

Stable Growth	$160.76 - $189.40	$177.50
Multi-Stage	$54.22 - $59.43	$56.77
Blended Fair Value	$117.14
Current Price	$12.37
Upside	846.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.99%	11.77%	0.37	0.38	0.42	0.40	0.37	0.24	0.30	0.30	0.40	0.24
YoY Growth	-	-	-2.29%	-9.20%	5.31%	7.58%	53.01%	-19.37%	0.38%	-23.81%	63.91%	95.66%
Dividend Yield	-	-	4.23%	4.96%	5.99%	4.98%	4.24%	3.23%	3.40%	3.00%	3.64%	2.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,388.26
(-) Cash Dividends Paid (M)	723.44
(=) Cash Retained (M)	664.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277.65	173.53	104.12
Cash Retained (M)	664.82	664.82	664.82
(-) Cash Required (M)	-277.65	-173.53	-104.12
(=) Excess Retained (M)	387.17	491.29	560.70
(/) Shares Outstanding (M)	1,457.67	1,457.67	1,457.67
(=) Excess Retained per Share	0.27	0.34	0.38
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	0.27	0.34	0.38
(=) Adjusted Dividend	0.76	0.83	0.88
WACC / Discount Rate	4.85%	4.85%	4.85%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$160.76	$177.50	$189.40
Upside / Downside	1,199.61%	1,334.92%	1,431.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,388.26	1,478.50	1,574.60	1,676.95	1,785.95	1,902.04	1,959.10
Payout Ratio	52.11%	59.69%	67.27%	74.84%	82.42%	90.00%	92.50%
Projected Dividends (M)	723.44	882.50	1,059.18	1,255.11	1,472.02	1,711.84	1,812.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.85%	4.85%	4.85%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	833.77	841.68	849.58
Year 2 PV (M)	945.45	963.46	981.64
Year 3 PV (M)	1,058.48	1,088.86	1,119.82
Year 4 PV (M)	1,172.87	1,217.98	1,264.37
Year 5 PV (M)	1,288.64	1,350.88	1,415.51
PV of Terminal Value (M)	73,734.80	77,296.22	80,993.95
Equity Value (M)	79,034.02	82,759.08	86,624.87
Shares Outstanding (M)	1,457.67	1,457.67	1,457.67
Fair Value	$54.22	$56.77	$59.43
Upside / Downside	338.31%	358.97%	380.41%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zhongshan Public Utilities Group Co.,Ltd. (000685.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener