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)	5,404.69	5,700.51	6,009.13
Equity Value (M)	6,222.22	6,545.20	6,881.78
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 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

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