DDM Analysis: 000795.SZ

Valuation Snapshot

Stable Growth	$4.65 - $10.96	$6.85
Multi-Stage	$3.45 - $3.76	$3.61
Blended Fair Value	$5.23
Current Price	$10.73
Upside	-51.30%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.07%	-4.84%	0.04	0.12	0.02	0.01	0.03	0.01	0.00	0.00	0.01	0.03
YoY Growth	-	-	-64.80%	436.59%	118.68%	-65.33%	191.40%	124.14%	37.22%	-68.08%	-63.55%	-59.23%
Dividend Yield	-	-	0.40%	2.08%	0.33%	0.15%	0.56%	0.20%	0.09%	0.06%	0.15%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	241.93
(-) Cash Dividends Paid (M)	149.53
(=) Cash Retained (M)	92.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.39	30.24	18.14
Cash Retained (M)	92.40	92.40	92.40
(-) Cash Required (M)	-48.39	-30.24	-18.14
(=) Excess Retained (M)	44.01	62.16	74.25
(/) Shares Outstanding (M)	1,098.59	1,098.59	1,098.59
(=) Excess Retained per Share	0.04	0.06	0.07
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.04	0.06	0.07
(=) Adjusted Dividend	0.18	0.19	0.20
WACC / Discount Rate	9.50%	9.50%	9.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4.65	$6.85	$10.96
Upside / Downside	-56.67%	-36.20%	2.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	241.93	257.66	274.40	292.24	311.23	331.46	341.41
Payout Ratio	61.81%	67.45%	73.09%	78.72%	84.36%	90.00%	92.50%
Projected Dividends (M)	149.53	173.78	200.55	230.06	262.56	298.32	315.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.50%	9.50%	9.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	157.22	158.71	160.20
Year 2 PV (M)	164.14	167.27	170.42
Year 3 PV (M)	170.35	175.24	180.22
Year 4 PV (M)	175.88	182.65	189.61
Year 5 PV (M)	180.79	189.52	198.59
PV of Terminal Value (M)	2,945.49	3,087.76	3,235.48
Equity Value (M)	3,793.87	3,961.14	4,134.51
Shares Outstanding (M)	1,098.59	1,098.59	1,098.59
Fair Value	$3.45	$3.61	$3.76
Upside / Downside	-67.82%	-66.40%	-64.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 57 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600559.SS	Hebei Hengshui Laobaigan Liquor Co., Ltd.	2.78%	$0.45	64.37%
600905.SS	China Three Gorges Renewables (Group) Co.,Ltd.	2.78%	$0.11	61.03%
9301.T	Mitsubishi Logistics Corporation	2.78%	$33.29	24.28%
PMJS.JK	PT Putra Mandiri Jembar Tbk	2.78%	$3.20	46.17%
001500.KS	Hyundai Motor Securities Co., Ltd.	2.77%	$219.20	27.59%
002673.SZ	Western Securities Co., Ltd.	2.77%	$0.22	50.84%
016580.KS	Whan In Pharm Co.,Ltd.	2.77%	$300.29	27.91%
3407.T	Asahi Kasei Corporation	2.77%	$38.41	37.00%
603529.SS	AIMA Technology Group Co. Ltd.	2.77%	$0.82	33.96%
6712.TWO	Ever Supreme Bio Technology Co., Ltd	2.77%	$4.65	78.29%
ALGLD.PA	Gold By Gold S.A.	2.77%	$0.09	53.50%
FRAGUAB.MX	Corporativo Fragua, S.A.B. de C.V.	2.77%	$15.08	30.80%
GSY.TO	goeasy Ltd.	2.77%	$3.65	26.22%
PLAZ-B.ST	Platzer Fastigheter Holding AB (publ)	2.77%	$2.05	34.89%
002422.SZ	Sichuan Kelun Pharmaceutical Co., Ltd.	2.76%	$0.81	77.67%
002608.SZ	Jiangsu Guoxin Corp. Ltd.	2.76%	$0.20	21.73%
0ABJ.L	Alleima AB (publ)	2.76%	$2.29	58.73%
0QML.L	BVZ Holding AG	2.76%	$34.00	14.12%
0RH9.L	Nordic Waterproofing Holding AB (publ)	2.76%	$5.03	70.88%
300428.SZ	Lizhong Sitong Light Alloys Group Co., Ltd.	2.76%	$0.64	52.10%
5076.T	INFRONEER Holdings Inc.	2.76%	$58.99	34.86%
603866.SS	Toly Bread Co.,Ltd.	2.76%	$0.15	60.39%
000030.SZ	FAWER Automotive Parts Limited Company	2.75%	$0.16	40.40%
002216.SZ	Sanquan Food Co., Ltd.	2.75%	$0.31	50.18%
002658.SZ	Beijing SDL Technology Co.,Ltd.	2.75%	$0.25	75.22%
017900.KS	AUK Corp.	2.75%	$49.63	64.11%
035150.KS	BAIKSAN Co,. Ltd	2.75%	$355.83	16.51%
4031.SR	Saudi Ground Services Company	2.75%	$1.00	47.84%
5880.TW	Taiwan Cooperative Financial Holding Co., Ltd.	2.75%	$0.67	54.40%
601006.SS	Daqin Railway Co., Ltd.	2.75%	$0.14	42.92%
6098.HK	Country Garden Services Holdings Company Limited	2.75%	$0.17	74.92%
688408.SS	Arctech Solar Holding Co., Ltd.	2.75%	$1.16	77.11%
7981.T	Takara Standard Co.,Ltd.	2.75%	$80.21	37.23%
BMA.BA	Banco Macro S.A.	2.75%	$382.29	58.85%
BN4.SI	Keppel Corporation Limited	2.75%	$0.29	75.31%
XRF.AX	XRF Scientific Limited	2.75%	$0.06	42.12%
002034.SZ	Wangneng Environment Co., Ltd.	2.74%	$0.44	34.20%
002170.KS	Samyang Tongsang Co., Ltd	2.74%	$1,511.77	30.07%
002936.SZ	Bank of Zhengzhou Co., Ltd.	2.74%	$0.05	25.12%
F17.SI	GuocoLand Limited	2.74%	$0.06	48.52%
IZS.WA	Izostal S.A.	2.74%	$0.09	21.81%
MAJOR-R.BK	Major Cineplex Group Public Company Limited	2.74%	$0.19	28.63%
4704.T	Trend Micro Incorporated	2.73%	$177.43	67.34%
600826.SS	Dlg Exhibitions & Events Corporation Limited	2.73%	$0.29	72.85%
600976.SS	Jianmin Pharmaceutical Group Co.,Ltd.	2.73%	$0.92	43.09%
601728.SS	China Telecom Corporation Limited	2.73%	$0.17	43.22%
7036.T	eMnet Japan.co.ltd.	2.73%	$31.76	95.99%
BYMA.BA	Bolsas y Mercados Argentinos S.A.	2.73%	$8.24	40.37%
CRIV3.SA	Financeira Alfa S.A. - Crédito, Financiamento e Investimentos	2.73%	$0.19	98.46%
PND.F	Mowi ASA	2.73%	$0.57	73.97%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Innuovo Technology Co., Ltd. (000795.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener