DDM Analysis: 300059.SZ

Valuation Snapshot

Stable Growth	$51.84 - $159.47	$149.44
Multi-Stage	$21.16 - $23.17	$22.15
Blended Fair Value	$85.80
Current Price	$27.12
Upside	216.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.68%	62.04%	0.11	0.11	0.11	0.07	0.03	0.02	0.02	0.02	0.01	0.00
YoY Growth	-	-	-3.02%	0.10%	53.48%	116.84%	53.13%	-9.89%	43.12%	16.12%	212.04%	440.00%
Dividend Yield	-	-	0.47%	0.84%	0.66%	0.41%	0.21%	0.28%	0.29%	0.29%	0.34%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,665.60
(-) Cash Dividends Paid (M)	1,727.11
(=) Cash Retained (M)	10,938.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,533.12	1,583.20	949.92
Cash Retained (M)	10,938.49	10,938.49	10,938.49
(-) Cash Required (M)	-2,533.12	-1,583.20	-949.92
(=) Excess Retained (M)	8,405.37	9,355.29	9,988.57
(/) Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
(=) Excess Retained per Share	0.53	0.59	0.63
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	0.53	0.59	0.63
(=) Adjusted Dividend	0.64	0.70	0.74
WACC / Discount Rate	6.81%	6.81%	6.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$51.84	$149.44	$159.47
Upside / Downside	91.15%	451.05%	488.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,665.60	13,488.86	14,365.64	15,299.40	16,293.86	17,352.97	17,873.55
Payout Ratio	13.64%	28.91%	44.18%	59.45%	74.73%	90.00%	92.50%
Projected Dividends (M)	1,727.11	3,899.49	6,346.99	9,096.18	12,175.96	15,617.67	16,533.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.81%	6.81%	6.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,616.74	3,651.02	3,685.30
Year 2 PV (M)	5,459.91	5,563.91	5,668.89
Year 3 PV (M)	7,257.49	7,465.83	7,678.12
Year 4 PV (M)	9,010.31	9,356.82	9,713.23
Year 5 PV (M)	10,719.19	11,236.94	11,774.49
PV of Terminal Value (M)	298,184.78	312,587.22	327,540.87
Equity Value (M)	334,248.43	349,861.74	366,060.90
Shares Outstanding (M)	15,795.51	15,795.51	15,795.51
Fair Value	$21.16	$22.15	$23.17
Upside / Downside	-21.97%	-18.33%	-14.55%

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

East Money Information Co.,Ltd. (300059.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener