DDM Analysis: 000568.SZ

Valuation Snapshot

Stable Growth	$957.99 - $1,711.42	$1,603.85
Multi-Stage	$268.36 - $293.99	$280.94
Blended Fair Value	$942.40
Current Price	$131.92
Upside	614.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.13%	16.43%	5.62	4.44	3.35	2.16	1.65	1.63	1.30	0.94	0.80	0.83
YoY Growth	-	-	26.40%	32.88%	55.09%	31.02%	1.18%	25.04%	37.78%	18.09%	-3.20%	-32.69%
Dividend Yield	-	-	4.33%	2.32%	1.31%	1.16%	0.73%	2.21%	1.93%	1.66%	1.90%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,642.34
(-) Cash Dividends Paid (M)	2,188.31
(=) Cash Retained (M)	10,454.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,528.47	1,580.29	948.18
Cash Retained (M)	10,454.03	10,454.03	10,454.03
(-) Cash Required (M)	-2,528.47	-1,580.29	-948.18
(=) Excess Retained (M)	7,925.56	8,873.74	9,505.85
(/) Shares Outstanding (M)	1,469.10	1,469.10	1,469.10
(=) Excess Retained per Share	5.39	6.04	6.47
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	5.39	6.04	6.47
(=) Adjusted Dividend	6.88	7.53	7.96
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$957.99	$1,603.85	$1,711.42
Upside / Downside	626.19%	1,115.78%	1,197.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,642.34	13,464.09	14,339.26	15,271.31	16,263.94	17,321.10	17,840.73
Payout Ratio	17.31%	31.85%	46.39%	60.92%	75.46%	90.00%	92.50%
Projected Dividends (M)	2,188.31	4,287.98	6,651.36	9,303.86	12,273.08	15,588.99	16,502.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,997.54	4,035.43	4,073.33
Year 2 PV (M)	5,780.85	5,890.95	6,002.10
Year 3 PV (M)	7,538.50	7,754.90	7,975.40
Year 4 PV (M)	9,270.77	9,627.30	9,994.01
Year 5 PV (M)	10,977.94	11,508.18	12,058.71
PV of Terminal Value (M)	356,685.50	373,913.54	391,800.94
Equity Value (M)	394,251.09	412,730.31	431,904.50
Shares Outstanding (M)	1,469.10	1,469.10	1,469.10
Fair Value	$268.36	$280.94	$293.99
Upside / Downside	103.43%	112.96%	122.86%

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

Luzhou Laojiao Co.,Ltd. (000568.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener