DDM Analysis: 000895.SZ

Valuation Snapshot

Stable Growth	$21.37 - $39.20	$28.74
Multi-Stage	$37.30 - $40.97	$39.10
Blended Fair Value	$33.92
Current Price	$24.74
Upside	37.10%
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	20.01%	4.31%	1.41	1.81	1.94	1.72	1.62	0.56	1.45	1.16	2.05	0.91
YoY Growth	-	-	-22.45%	-6.67%	12.93%	5.99%	187.35%	-61.00%	24.57%	-43.25%	126.36%	-1.87%
Dividend Yield	-	-	5.21%	6.79%	7.49%	5.92%	3.96%	1.44%	5.51%	4.54%	9.08%	4.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,143.28
(-) Cash Dividends Paid (M)	2,700.21
(=) Cash Retained (M)	2,443.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,028.66	642.91	385.75
Cash Retained (M)	2,443.07	2,443.07	2,443.07
(-) Cash Required (M)	-1,028.66	-642.91	-385.75
(=) Excess Retained (M)	1,414.41	1,800.16	2,057.32
(/) Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
(=) Excess Retained per Share	0.41	0.52	0.59
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	0.41	0.52	0.59
(=) Adjusted Dividend	1.19	1.30	1.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$21.37	$28.74	$39.20
Upside / Downside	-13.64%	16.15%	58.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,143.28	5,231.33	5,320.89	5,411.98	5,504.63	5,598.86	5,766.83
Payout Ratio	52.50%	60.00%	67.50%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	2,700.21	3,138.79	3,591.59	4,058.98	4,541.32	5,038.98	5,334.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	2,923.47	2,952.50	2,981.53
Year 2 PV (M)	3,115.73	3,177.91	3,240.70
Year 3 PV (M)	3,279.63	3,378.30	3,478.93
Year 4 PV (M)	3,417.64	3,555.41	3,697.31
Year 5 PV (M)	3,532.02	3,710.89	3,896.93
PV of Terminal Value (M)	112,971.48	118,692.62	124,643.22
Equity Value (M)	129,239.97	135,467.62	141,938.62
Shares Outstanding (M)	3,464.66	3,464.66	3,464.66
Fair Value	$37.30	$39.10	$40.97
Upside / Downside	50.78%	58.04%	65.59%

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

Henan Shuanghui Investment & Development Co.,Ltd. (000895.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener