DDM Analysis: 002662.SZ

Valuation Snapshot

Stable Growth	$1.50 - $2.33	$1.89
Multi-Stage	$3.34 - $3.68	$3.50
Blended Fair Value	$2.69
Current Price	$3.92
Upside	-31.26%
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	8.52%	0.11%	0.11	0.08	0.02	0.03	0.11	0.07	0.14	0.30	0.20	0.16
YoY Growth	-	-	37.65%	400.65%	-44.38%	-73.49%	48.11%	-47.70%	-53.09%	46.83%	27.23%	46.57%
Dividend Yield	-	-	2.87%	2.32%	0.44%	0.83%	3.41%	2.78%	2.74%	5.02%	2.23%	2.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235.50
(-) Cash Dividends Paid (M)	116.96
(=) Cash Retained (M)	118.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47.10	29.44	17.66
Cash Retained (M)	118.54	118.54	118.54
(-) Cash Required (M)	-47.10	-29.44	-17.66
(=) Excess Retained (M)	71.44	89.11	100.88
(/) Shares Outstanding (M)	1,458.73	1,458.73	1,458.73
(=) Excess Retained per Share	0.05	0.06	0.07
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.05	0.06	0.07
(=) Adjusted Dividend	0.13	0.14	0.15
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.89%	-0.89%	0.11%
Fair Value	$1.50	$1.89	$2.33
Upside / Downside	-61.64%	-51.91%	-40.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235.50	233.41	231.33	229.27	227.23	225.21	231.97
Payout Ratio	49.66%	57.73%	65.80%	73.87%	81.93%	90.00%	92.50%
Projected Dividends (M)	116.96	134.75	152.21	169.35	186.18	202.69	214.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.89%	-0.89%	0.11%
Year 1 PV (M)	125.20	126.48	127.75
Year 2 PV (M)	131.41	134.10	136.82
Year 3 PV (M)	135.85	140.05	144.33
Year 4 PV (M)	138.77	144.52	150.44
Year 5 PV (M)	140.38	147.68	155.28
PV of Terminal Value (M)	4,200.76	4,419.25	4,646.74
Equity Value (M)	4,872.37	5,112.07	5,361.36
Shares Outstanding (M)	1,458.73	1,458.73	1,458.73
Fair Value	$3.34	$3.50	$3.68
Upside / Downside	-14.79%	-10.60%	-6.24%

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

Ticker

Industry

Sector

Beijing WKW Automotive Parts Co.,Ltd. (002662.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener