DDM Analysis: 300476.SZ

Valuation Snapshot

Stable Growth	$80.65 - $173.73	$115.12
Multi-Stage	$57.89 - $63.27	$60.53
Blended Fair Value	$87.83
Current Price	$285.50
Upside	-69.24%
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	11.30%	18.06%	0.30	0.27	0.27	0.26	0.23	0.18	0.15	0.15	0.06	0.01
YoY Growth	-	-	13.02%	-2.20%	5.37%	11.70%	31.28%	18.95%	-0.41%	141.27%	1,113.93%	-91.12%
Dividend Yield	-	-	0.37%	1.09%	1.53%	1.12%	0.99%	0.99%	1.03%	0.94%	0.48%	0.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,634.65
(-) Cash Dividends Paid (M)	339.48
(=) Cash Retained (M)	3,295.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	726.93	454.33	272.60
Cash Retained (M)	3,295.17	3,295.17	3,295.17
(-) Cash Required (M)	-726.93	-454.33	-272.60
(=) Excess Retained (M)	2,568.24	2,840.84	3,022.57
(/) Shares Outstanding (M)	861.69	861.69	861.69
(=) Excess Retained per Share	2.98	3.30	3.51
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	2.98	3.30	3.51
(=) Adjusted Dividend	3.37	3.69	3.90
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$80.65	$115.12	$173.73
Upside / Downside	-71.75%	-59.68%	-39.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,634.65	3,870.90	4,122.51	4,390.47	4,675.85	4,979.78	5,129.17
Payout Ratio	9.34%	25.47%	41.60%	57.74%	73.87%	90.00%	92.50%
Projected Dividends (M)	339.48	985.99	1,715.13	2,534.88	3,453.96	4,481.80	4,744.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	888.63	897.06	905.48
Year 2 PV (M)	1,393.14	1,419.67	1,446.46
Year 3 PV (M)	1,855.68	1,908.95	1,963.23
Year 4 PV (M)	2,278.83	2,366.46	2,456.60
Year 5 PV (M)	2,664.99	2,793.71	2,927.36
PV of Terminal Value (M)	40,802.11	42,772.87	44,819.05
Equity Value (M)	49,883.38	52,158.72	54,518.18
Shares Outstanding (M)	861.69	861.69	861.69
Fair Value	$57.89	$60.53	$63.27
Upside / Downside	-79.72%	-78.80%	-77.84%

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

Victory Giant Technology (HuiZhou)Co.,Ltd. (300476.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener