DDM Analysis: 300979.SZ

Valuation Snapshot

Stable Growth	$495.40 - $583.67	$546.98
Multi-Stage	$327.49 - $359.46	$343.18
Blended Fair Value	$445.08
Current Price	$53.02
Upside	739.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	101.75%	0.00%	1.22	1.25	1.15	1.02	0.12	0.04	0.11	0.53	0.00	0.00
YoY Growth	-	-	-2.49%	8.83%	12.35%	783.68%	217.21%	-65.45%	-80.02%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.95%	2.08%	2.19%	1.41%	0.12%	0.04%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,432.57
(-) Cash Dividends Paid (M)	429.96
(=) Cash Retained (M)	3,002.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	686.51	429.07	257.44
Cash Retained (M)	3,002.61	3,002.61	3,002.61
(-) Cash Required (M)	-686.51	-429.07	-257.44
(=) Excess Retained (M)	2,316.10	2,573.54	2,745.17
(/) Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
(=) Excess Retained per Share	1.98	2.20	2.35
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	1.98	2.20	2.35
(=) Adjusted Dividend	2.35	2.57	2.71
WACC / Discount Rate	2.82%	2.82%	2.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$495.40	$546.98	$583.67
Upside / Downside	834.37%	931.65%	1,000.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,432.57	3,655.69	3,893.31	4,146.37	4,415.89	4,702.92	4,844.01
Payout Ratio	12.53%	28.02%	43.52%	59.01%	74.51%	90.00%	92.50%
Projected Dividends (M)	429.96	1,024.35	1,694.19	2,446.79	3,290.06	4,232.63	4,480.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.82%	2.82%	2.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	986.90	996.25	1,005.60
Year 2 PV (M)	1,572.57	1,602.53	1,632.76
Year 3 PV (M)	2,188.11	2,250.92	2,314.92
Year 4 PV (M)	2,834.65	2,943.67	3,055.79
Year 5 PV (M)	3,513.42	3,683.12	3,859.31
PV of Terminal Value (M)	371,934.40	389,898.97	408,551.08
Equity Value (M)	383,030.04	401,375.45	420,419.48
Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
Fair Value	$327.49	$343.18	$359.46
Upside / Downside	517.67%	547.26%	577.97%

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

Huali Industrial Group Company Limited (300979.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener