DDM Analysis: 000623.SZ

Valuation Snapshot

Stable Growth	$31.44 - $56.90	$42.05
Multi-Stage	$76.92 - $84.78	$80.77
Blended Fair Value	$61.41
Current Price	$20.01
Upside	206.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.50%	27.97%	0.94	0.35	0.33	0.23	0.22	0.21	0.31	0.24	0.26	0.18
YoY Growth	-	-	164.62%	6.04%	47.73%	1.35%	4.76%	-31.48%	29.79%	-8.24%	47.70%	122.01%
Dividend Yield	-	-	5.68%	2.40%	2.18%	1.27%	1.40%	1.35%	1.67%	1.16%	1.11%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,567.77
(-) Cash Dividends Paid (M)	296.00
(=) Cash Retained (M)	2,271.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	513.55	320.97	192.58
Cash Retained (M)	2,271.77	2,271.77	2,271.77
(-) Cash Required (M)	-513.55	-320.97	-192.58
(=) Excess Retained (M)	1,758.22	1,950.80	2,079.19
(/) Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
(=) Excess Retained per Share	1.55	1.72	1.83
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	1.55	1.72	1.83
(=) Adjusted Dividend	1.81	1.98	2.10
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	-0.46%	0.54%	1.54%
Fair Value	$31.44	$42.05	$56.90
Upside / Downside	57.10%	110.17%	184.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,567.77	2,581.70	2,595.70	2,609.77	2,623.93	2,638.16	2,717.30
Payout Ratio	11.53%	27.22%	42.92%	58.61%	74.31%	90.00%	92.50%
Projected Dividends (M)	296.00	702.79	1,113.98	1,529.61	1,949.72	2,374.34	2,513.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	-0.46%	0.54%	1.54%
Year 1 PV (M)	660.89	667.53	674.16
Year 2 PV (M)	985.10	1,004.99	1,025.08
Year 3 PV (M)	1,271.99	1,310.71	1,350.21
Year 4 PV (M)	1,524.67	1,586.87	1,650.95
Year 5 PV (M)	1,746.01	1,835.49	1,928.61
PV of Terminal Value (M)	80,963.65	85,112.98	89,430.71
Equity Value (M)	87,152.31	91,518.57	96,059.73
Shares Outstanding (M)	1,133.09	1,133.09	1,133.09
Fair Value	$76.92	$80.77	$84.78
Upside / Downside	284.39%	303.64%	323.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Jilin Aodong Pharmaceutical Group Co., Ltd. (000623.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener