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 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

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