DDM Analysis: 002595.SZ

Valuation Snapshot

Stable Growth	$504.26 - $594.10	$556.76
Multi-Stage	$359.47 - $394.57	$376.70
Blended Fair Value	$466.73
Current Price	$59.25
Upside	687.73%
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%	20.90%	1.00	0.38	0.37	0.38	0.39	0.42	0.40	0.38	0.25	0.25
YoY Growth	-	-	167.28%	0.22%	-0.40%	-2.56%	-7.52%	4.06%	5.00%	52.00%	-0.48%	67.85%
Dividend Yield	-	-	1.70%	1.05%	1.20%	1.95%	1.31%	2.47%	1.88%	2.32%	1.01%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.82
(-) Cash Dividends Paid (M)	300.25
(=) Cash Retained (M)	2,082.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.56	297.85	178.71
Cash Retained (M)	2,082.57	2,082.57	2,082.57
(-) Cash Required (M)	-476.56	-297.85	-178.71
(=) Excess Retained (M)	1,606.01	1,784.72	1,903.86
(/) Shares Outstanding (M)	797.65	797.65	797.65
(=) Excess Retained per Share	2.01	2.24	2.39
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	2.01	2.24	2.39
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	1.27%	1.27%	1.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$504.26	$556.76	$594.10
Upside / Downside	751.07%	839.68%	902.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.82	2,537.71	2,702.66	2,878.33	3,065.42	3,264.68	3,362.62
Payout Ratio	12.60%	28.08%	43.56%	59.04%	74.52%	90.00%	92.50%
Projected Dividends (M)	300.25	712.60	1,177.29	1,699.37	2,284.36	2,938.21	3,110.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.27%	1.27%	1.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	697.07	703.68	710.29
Year 2 PV (M)	1,126.54	1,147.99	1,169.65
Year 3 PV (M)	1,590.68	1,636.34	1,682.87
Year 4 PV (M)	2,091.65	2,172.09	2,254.82
Year 5 PV (M)	2,631.71	2,758.82	2,890.80
PV of Terminal Value (M)	278,595.72	292,051.99	306,023.27
Equity Value (M)	286,733.36	300,470.92	314,731.71
Shares Outstanding (M)	797.65	797.65	797.65
Fair Value	$359.47	$376.70	$394.57
Upside / Downside	506.71%	535.77%	565.95%

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

Himile Mechanical Science and Technology (Shandong) Co., Ltd (002595.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener