DDM Analysis: 0345.HK

Valuation Snapshot

Stable Growth	$1.94 - $2.70	$2.32
Multi-Stage	$5.82 - $6.44	$6.12
Blended Fair Value	$4.22
Current Price	$8.44
Upside	-49.99%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-24.34%	-6.18%	0.10	0.03	0.01	0.29	0.32	0.42	0.35	0.35	0.30	0.24
YoY Growth	-	-	267.53%	115.81%	-95.52%	-9.49%	-22.92%	18.99%	0.84%	16.90%	21.58%	24.99%
Dividend Yield	-	-	1.03%	0.41%	0.09%	1.95%	1.07%	1.77%	0.91%	1.71%	1.92%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	360.00
(-) Cash Dividends Paid (M)	132.69
(=) Cash Retained (M)	227.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	72.00	45.00	27.00
Cash Retained (M)	227.31	227.31	227.31
(-) Cash Required (M)	-72.00	-45.00	-27.00
(=) Excess Retained (M)	155.31	182.31	200.31
(/) Shares Outstanding (M)	1,069.23	1,069.23	1,069.23
(=) Excess Retained per Share	0.15	0.17	0.19
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.15	0.17	0.19
(=) Adjusted Dividend	0.27	0.29	0.31
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-6.67%	-5.67%	-4.67%
Fair Value	$1.94	$2.32	$2.70
Upside / Downside	-77.05%	-72.51%	-67.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	360.00	339.60	320.35	302.19	285.06	268.91	276.97
Payout Ratio	36.86%	47.49%	58.12%	68.74%	79.37%	90.00%	92.50%
Projected Dividends (M)	132.69	161.27	186.17	207.74	226.26	242.02	256.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-6.67%	-5.67%	-4.67%
Year 1 PV (M)	150.09	151.69	153.30
Year 2 PV (M)	161.25	164.73	168.24
Year 3 PV (M)	167.46	172.90	178.46
Year 4 PV (M)	169.75	177.14	184.77
Year 5 PV (M)	168.98	178.23	187.88
PV of Terminal Value (M)	5,404.59	5,700.40	6,009.02
Equity Value (M)	6,222.12	6,545.09	6,881.66
Shares Outstanding (M)	1,069.23	1,069.23	1,069.23
Fair Value	$5.82	$6.12	$6.44
Upside / Downside	-31.05%	-27.47%	-23.74%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Vitasoy International Holdings Limited (0345.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener