DDM Analysis: 002311.SZ

Valuation Snapshot

Stable Growth	$314.40 - $599.95	$562.24
Multi-Stage	$93.85 - $102.73	$98.21
Blended Fair Value	$330.23
Current Price	$63.77
Upside	417.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.81%	13.37%	0.68	0.71	0.45	0.49	0.46	0.43	0.34	0.34	0.28	0.21
YoY Growth	-	-	-3.94%	58.69%	-8.99%	6.78%	7.79%	24.50%	0.55%	23.51%	33.98%	6.01%
Dividend Yield	-	-	1.37%	1.60%	0.77%	0.90%	0.59%	1.06%	1.20%	1.41%	1.67%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,022.60
(-) Cash Dividends Paid (M)	1,984.45
(=) Cash Retained (M)	3,038.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,004.52	627.82	376.69
Cash Retained (M)	3,038.15	3,038.15	3,038.15
(-) Cash Required (M)	-1,004.52	-627.82	-376.69
(=) Excess Retained (M)	2,033.63	2,410.32	2,661.45
(/) Shares Outstanding (M)	1,664.91	1,664.91	1,664.91
(=) Excess Retained per Share	1.22	1.45	1.60
LTM Dividend per Share	1.19	1.19	1.19
(+) Excess Retained per Share	1.22	1.45	1.60
(=) Adjusted Dividend	2.41	2.64	2.79
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$314.40	$562.24	$599.95
Upside / Downside	393.02%	781.67%	840.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,022.60	5,349.07	5,696.76	6,067.05	6,461.41	6,881.40	7,087.84
Payout Ratio	39.51%	49.61%	59.71%	69.80%	79.90%	90.00%	92.50%
Projected Dividends (M)	1,984.45	2,653.59	3,401.32	4,235.05	5,162.80	6,193.26	6,556.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,472.65	2,496.09	2,519.53
Year 2 PV (M)	2,953.30	3,009.55	3,066.33
Year 3 PV (M)	3,426.47	3,524.83	3,625.06
Year 4 PV (M)	3,892.27	4,041.96	4,195.92
Year 5 PV (M)	4,350.77	4,560.92	4,779.10
PV of Terminal Value (M)	139,154.43	145,875.64	152,854.09
Equity Value (M)	156,249.89	163,508.98	171,040.02
Shares Outstanding (M)	1,664.91	1,664.91	1,664.91
Fair Value	$93.85	$98.21	$102.73
Upside / Downside	47.17%	54.00%	61.10%

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

Guangdong Haid Group Co., Limited (002311.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener