DDM Analysis: 002128.SZ

Valuation Snapshot

Stable Growth	$147.47 - $449.50	$421.25
Multi-Stage	$59.46 - $65.14	$62.24
Blended Fair Value	$241.75
Current Price	$22.57
Upside	971.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.18%	30.14%	0.83	0.50	0.43	0.34	0.34	0.34	0.22	0.22	0.07	0.07
YoY Growth	-	-	64.93%	16.65%	25.00%	0.00%	0.00%	56.76%	0.00%	200.00%	0.00%	23.19%
Dividend Yield	-	-	4.29%	2.89%	3.19%	1.98%	3.43%	4.69%	2.28%	2.33%	0.81%	0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,059.90
(-) Cash Dividends Paid (M)	239.77
(=) Cash Retained (M)	4,820.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,011.98	632.49	379.49
Cash Retained (M)	4,820.13	4,820.13	4,820.13
(-) Cash Required (M)	-1,011.98	-632.49	-379.49
(=) Excess Retained (M)	3,808.15	4,187.64	4,440.64
(/) Shares Outstanding (M)	2,238.68	2,238.68	2,238.68
(=) Excess Retained per Share	1.70	1.87	1.98
LTM Dividend per Share	0.11	0.11	0.11
(+) Excess Retained per Share	1.70	1.87	1.98
(=) Adjusted Dividend	1.81	1.98	2.09
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$147.47	$421.25	$449.50
Upside / Downside	553.39%	1,766.40%	1,891.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,059.90	5,388.79	5,739.07	6,112.10	6,509.39	6,932.50	7,140.48
Payout Ratio	4.74%	21.79%	38.84%	55.90%	72.95%	90.00%	92.50%
Projected Dividends (M)	239.77	1,174.27	2,229.24	3,416.39	4,748.45	6,239.25	6,604.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,089.24	1,099.57	1,109.89
Year 2 PV (M)	1,918.10	1,954.64	1,991.52
Year 3 PV (M)	2,726.72	2,804.99	2,884.75
Year 4 PV (M)	3,515.47	3,650.66	3,789.72
Year 5 PV (M)	4,284.71	4,491.66	4,706.54
PV of Terminal Value (M)	119,566.73	125,341.85	131,337.99
Equity Value (M)	133,100.97	139,343.37	145,820.41
Shares Outstanding (M)	2,238.68	2,238.68	2,238.68
Fair Value	$59.46	$62.24	$65.14
Upside / Downside	163.42%	175.78%	188.60%

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

Inner Mongolia Dian Tou Energy Corporation Limited (002128.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener