DDM Analysis: 300498.SZ

Valuation Snapshot

Stable Growth	$119.77 - $234.73	$219.97
Multi-Stage	$36.56 - $40.03	$38.27
Blended Fair Value	$129.12
Current Price	$18.61
Upside	593.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-13.17%	10.80%	0.33	0.31	0.26	0.34	1.11	0.67	0.35	0.65	0.60	0.11
YoY Growth	-	-	5.79%	21.55%	-25.06%	-68.94%	64.88%	93.84%	-46.53%	8.71%	428.85%	-5.19%
Dividend Yield	-	-	1.99%	1.62%	1.26%	1.56%	6.56%	2.50%	0.97%	3.74%	2.62%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,077.87
(-) Cash Dividends Paid (M)	2,731.00
(=) Cash Retained (M)	5,346.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,615.57	1,009.73	605.84
Cash Retained (M)	5,346.87	5,346.87	5,346.87
(-) Cash Required (M)	-1,615.57	-1,009.73	-605.84
(=) Excess Retained (M)	3,731.30	4,337.14	4,741.03
(/) Shares Outstanding (M)	6,842.62	6,842.62	6,842.62
(=) Excess Retained per Share	0.55	0.63	0.69
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	0.55	0.63	0.69
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.48%	6.48%	7.48%
Fair Value	$119.77	$219.97	$234.73
Upside / Downside	543.56%	1,082.02%	1,161.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,077.87	8,601.10	9,158.21	9,751.42	10,383.04	11,055.58	11,387.25
Payout Ratio	33.81%	45.05%	56.29%	67.52%	78.76%	90.00%	92.50%
Projected Dividends (M)	2,731.00	3,874.51	5,154.71	6,584.49	8,177.86	9,950.02	10,533.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.48%	6.48%	7.48%
Year 1 PV (M)	3,610.35	3,644.58	3,678.81
Year 2 PV (M)	4,475.77	4,561.04	4,647.11
Year 3 PV (M)	5,327.43	5,480.39	5,636.26
Year 4 PV (M)	6,165.48	6,402.64	6,646.58
Year 5 PV (M)	6,990.10	7,327.80	7,678.43
PV of Terminal Value (M)	223,625.45	234,429.01	245,646.14
Equity Value (M)	250,194.58	261,845.46	273,933.32
Shares Outstanding (M)	6,842.62	6,842.62	6,842.62
Fair Value	$36.56	$38.27	$40.03
Upside / Downside	96.48%	105.63%	115.12%

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

Wens Foodstuff Group Co., Ltd. (300498.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener