DDM Analysis: 000878.SZ

Valuation Snapshot

Stable Growth	$23.99 - $127.73	$47.52
Multi-Stage	$15.66 - $17.12	$16.38
Blended Fair Value	$31.95
Current Price	$17.48
Upside	82.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.93%	6.45%	0.67	0.67	0.53	0.78	0.48	0.48	0.44	0.27	0.33	0.31
YoY Growth	-	-	-1.36%	28.00%	-32.27%	63.48%	-0.03%	9.44%	59.26%	-16.32%	3.89%	-11.80%
Dividend Yield	-	-	5.15%	5.09%	4.09%	6.92%	3.53%	4.89%	3.92%	2.39%	2.33%	2.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,293.75
(-) Cash Dividends Paid (M)	872.38
(=) Cash Retained (M)	421.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	258.75	161.72	97.03
Cash Retained (M)	421.37	421.37	421.37
(-) Cash Required (M)	-258.75	-161.72	-97.03
(=) Excess Retained (M)	162.62	259.65	324.34
(/) Shares Outstanding (M)	2,003.63	2,003.63	2,003.63
(=) Excess Retained per Share	0.08	0.13	0.16
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	0.08	0.13	0.16
(=) Adjusted Dividend	0.52	0.56	0.60
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	4.93%	5.93%	6.93%
Fair Value	$23.99	$47.52	$127.73
Upside / Downside	37.24%	171.88%	630.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,293.75	1,370.41	1,451.61	1,537.62	1,628.73	1,725.24	1,777.00
Payout Ratio	67.43%	71.94%	76.46%	80.97%	85.49%	90.00%	92.50%
Projected Dividends (M)	872.38	985.93	1,109.87	1,245.05	1,392.34	1,552.72	1,643.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	4.93%	5.93%	6.93%
Year 1 PV (M)	911.16	919.84	928.52
Year 2 PV (M)	947.91	966.07	984.40
Year 3 PV (M)	982.72	1,011.08	1,039.99
Year 4 PV (M)	1,015.63	1,054.91	1,095.31
Year 5 PV (M)	1,046.72	1,097.56	1,150.36
PV of Terminal Value (M)	26,479.37	27,765.47	29,101.07
Equity Value (M)	31,383.51	32,814.93	34,299.65
Shares Outstanding (M)	2,003.63	2,003.63	2,003.63
Fair Value	$15.66	$16.38	$17.12
Upside / Downside	-10.39%	-6.31%	-2.07%

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

Analysis Mode

Ticker

Industry

Sector

Yunnan Copper Co., Ltd. (000878.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener