DDM Analysis: 002202.SZ

Valuation Snapshot

Stable Growth	$50.20 - $124.51	$116.68
Multi-Stage	$18.09 - $19.80	$18.93
Blended Fair Value	$67.81
Current Price	$14.97
Upside	352.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.58%	7.49%	0.42	0.46	0.63	0.58	0.41	0.53	0.44	0.34	0.47	0.42
YoY Growth	-	-	-8.16%	-27.40%	8.18%	41.48%	-22.48%	18.93%	32.71%	-28.27%	10.97%	107.11%
Dividend Yield	-	-	4.71%	5.95%	5.69%	4.42%	2.90%	5.57%	3.05%	2.03%	4.16%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,652.71
(-) Cash Dividends Paid (M)	913.56
(=) Cash Retained (M)	1,739.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	530.54	331.59	198.95
Cash Retained (M)	1,739.15	1,739.15	1,739.15
(-) Cash Required (M)	-530.54	-331.59	-198.95
(=) Excess Retained (M)	1,208.61	1,407.56	1,540.19
(/) Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
(=) Excess Retained per Share	0.29	0.33	0.36
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.29	0.33	0.36
(=) Adjusted Dividend	0.50	0.55	0.58
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.49%	6.49%	7.49%
Fair Value	$50.20	$116.68	$124.51
Upside / Downside	235.36%	679.43%	731.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,652.71	2,824.78	3,008.01	3,203.13	3,410.90	3,632.15	3,741.12
Payout Ratio	34.44%	45.55%	56.66%	67.78%	78.89%	90.00%	92.50%
Projected Dividends (M)	913.56	1,286.72	1,704.44	2,170.94	2,690.78	3,268.94	3,460.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.49%	6.49%	7.49%
Year 1 PV (M)	1,196.40	1,207.74	1,219.08
Year 2 PV (M)	1,473.56	1,501.63	1,529.97
Year 3 PV (M)	1,745.13	1,795.23	1,846.28
Year 4 PV (M)	2,011.19	2,088.54	2,168.11
Year 5 PV (M)	2,271.82	2,381.56	2,495.51
PV of Terminal Value (M)	67,954.93	71,237.61	74,645.93
Equity Value (M)	76,653.02	80,212.31	83,904.88
Shares Outstanding (M)	4,236.68	4,236.68	4,236.68
Fair Value	$18.09	$18.93	$19.80
Upside / Downside	20.86%	26.47%	32.29%

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

Goldwind Science&Technology Co., Ltd. (002202.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener