DDM Analysis: 300979.SZ

Valuation Snapshot

Stable Growth	$54.64 - $115.20	$77.41
Multi-Stage	$39.69 - $43.37	$41.50
Blended Fair Value	$59.45
Current Price	$53.02
Upside	12.13%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	101.75%	0.00%	1.22	1.25	1.15	1.02	0.12	0.04	0.11	0.53	0.00	0.00
YoY Growth	-	-	-2.49%	8.83%	12.35%	783.68%	217.21%	-65.45%	-80.02%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.95%	2.08%	2.19%	1.41%	0.12%	0.04%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,432.57
(-) Cash Dividends Paid (M)	429.96
(=) Cash Retained (M)	3,002.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	686.51	429.07	257.44
Cash Retained (M)	3,002.61	3,002.61	3,002.61
(-) Cash Required (M)	-686.51	-429.07	-257.44
(=) Excess Retained (M)	2,316.10	2,573.54	2,745.17
(/) Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
(=) Excess Retained per Share	1.98	2.20	2.35
LTM Dividend per Share	0.37	0.37	0.37
(+) Excess Retained per Share	1.98	2.20	2.35
(=) Adjusted Dividend	2.35	2.57	2.71
WACC / Discount Rate	10.03%	10.03%	10.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$54.64	$77.41	$115.20
Upside / Downside	3.06%	45.99%	117.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,432.57	3,655.69	3,893.31	4,146.37	4,415.89	4,702.92	4,844.01
Payout Ratio	12.53%	28.02%	43.52%	59.01%	74.51%	90.00%	92.50%
Projected Dividends (M)	429.96	1,024.35	1,694.19	2,446.79	3,290.06	4,232.63	4,480.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.03%	10.03%	10.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	922.20	930.94	939.69
Year 2 PV (M)	1,373.16	1,399.31	1,425.72
Year 3 PV (M)	1,785.39	1,836.64	1,888.87
Year 4 PV (M)	2,161.33	2,244.45	2,329.94
Year 5 PV (M)	2,503.26	2,624.17	2,749.70
PV of Terminal Value (M)	37,678.14	39,498.01	41,387.52
Equity Value (M)	46,423.48	48,533.52	50,721.44
Shares Outstanding (M)	1,169.59	1,169.59	1,169.59
Fair Value	$39.69	$41.50	$43.37
Upside / Downside	-25.14%	-21.74%	-18.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Huali Industrial Group Company Limited (300979.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener