DDM Analysis: 9633.HK

Valuation Snapshot

Stable Growth	$21.10 - $32.44	$26.38
Multi-Stage	$47.23 - $51.94	$49.54
Blended Fair Value	$37.96
Current Price	$36.58
Upside	3.77%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	-2.55%	0.00%	0.75	0.68	0.45	0.17	0.71	0.85	0.04	0.03	0.00	0.00
YoY Growth	-	-	10.31%	51.14%	164.61%	-76.04%	-16.86%	1,976.50%	25.87%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.35%	1.70%	1.16%	0.41%	1.54%	2.89%	0.14%	0.12%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,049.46
(-) Cash Dividends Paid (M)	16,081.16
(=) Cash Retained (M)	9,968.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,209.89	3,256.18	1,953.71
Cash Retained (M)	9,968.30	9,968.30	9,968.30
(-) Cash Required (M)	-5,209.89	-3,256.18	-1,953.71
(=) Excess Retained (M)	4,758.41	6,712.12	8,014.59
(/) Shares Outstanding (M)	11,246.47	11,246.47	11,246.47
(=) Excess Retained per Share	0.42	0.60	0.71
LTM Dividend per Share	1.43	1.43	1.43
(+) Excess Retained per Share	0.42	0.60	0.71
(=) Adjusted Dividend	1.85	2.03	2.14
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$21.10	$26.38	$32.44
Upside / Downside	-42.31%	-27.88%	-11.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,049.46	25,788.97	25,531.08	25,275.77	25,023.01	24,772.78	25,515.96
Payout Ratio	61.73%	67.39%	73.04%	78.69%	84.35%	90.00%	92.50%
Projected Dividends (M)	16,081.16	17,378.30	18,647.88	19,890.33	21,106.07	22,295.50	23,602.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	16,136.88	16,301.54	16,466.21
Year 2 PV (M)	16,078.83	16,408.64	16,741.80
Year 3 PV (M)	15,925.00	16,417.49	16,920.03
Year 4 PV (M)	15,691.24	16,341.56	17,011.90
Year 5 PV (M)	15,391.45	16,192.92	17,027.43
PV of Terminal Value (M)	451,945.15	475,478.98	499,983.13
Equity Value (M)	531,168.54	557,141.14	584,150.50
Shares Outstanding (M)	11,246.47	11,246.47	11,246.47
Fair Value	$47.23	$49.54	$51.94
Upside / Downside	29.11%	35.43%	41.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Nongfu Spring Co., Ltd. (9633.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener