DDM Analysis: 000968.SZ

Valuation Snapshot

Stable Growth	$6.14 - $11.45	$8.31
Multi-Stage	$10.55 - $11.60	$11.07
Blended Fair Value	$9.69
Current Price	$6.84
Upside	41.63%
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	12.51%	0.99%	0.30	0.22	0.15	0.17	0.16	0.17	0.11	0.17	0.15	0.28
YoY Growth	-	-	37.71%	43.02%	-10.42%	4.13%	-1.87%	45.81%	-32.81%	10.65%	-45.74%	4.07%
Dividend Yield	-	-	4.67%	3.27%	1.92%	2.20%	2.56%	1.89%	0.87%	1.34%	1.09%	3.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	400.76
(-) Cash Dividends Paid (M)	96.06
(=) Cash Retained (M)	304.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80.15	50.10	30.06
Cash Retained (M)	304.70	304.70	304.70
(-) Cash Required (M)	-80.15	-50.10	-30.06
(=) Excess Retained (M)	224.54	254.60	274.64
(/) Shares Outstanding (M)	968.81	968.81	968.81
(=) Excess Retained per Share	0.23	0.26	0.28
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	0.23	0.26	0.28
(=) Adjusted Dividend	0.33	0.36	0.38
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	0.77%	1.77%	2.77%
Fair Value	$6.14	$8.31	$11.45
Upside / Downside	-10.28%	21.46%	67.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	400.76	407.87	415.10	422.46	429.96	437.58	450.71
Payout Ratio	23.97%	37.18%	50.38%	63.59%	76.79%	90.00%	92.50%
Projected Dividends (M)	96.06	151.63	209.14	268.64	330.18	393.82	416.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	0.77%	1.77%	2.77%
Year 1 PV (M)	141.37	142.77	144.17
Year 2 PV (M)	181.78	185.40	189.07
Year 3 PV (M)	217.69	224.23	230.91
Year 4 PV (M)	249.45	259.50	269.85
Year 5 PV (M)	277.38	291.42	306.02
PV of Terminal Value (M)	9,154.76	9,618.08	10,099.99
Equity Value (M)	10,222.42	10,721.41	11,240.00
Shares Outstanding (M)	968.81	968.81	968.81
Fair Value	$10.55	$11.07	$11.60
Upside / Downside	54.26%	61.79%	69.62%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shanxi Blue Flame Holding Company Limited (000968.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener