DDM Analysis: 0322.HK

Valuation Snapshot

Stable Growth	$13.59 - $29.29	$19.41
Multi-Stage	$16.13 - $17.68	$16.89
Blended Fair Value	$18.15
Current Price	$10.49
Upside	73.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.64%	9.42%	0.55	0.23	0.36	0.36	0.30	0.44	0.16	0.11	0.15	0.23
YoY Growth	-	-	136.83%	-35.83%	0.99%	21.95%	-32.98%	167.68%	55.11%	-29.69%	-34.46%	2.47%
Dividend Yield	-	-	4.54%	2.91%	3.18%	3.37%	2.46%	3.81%	1.54%	0.82%	1.75%	3.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,120.24
(-) Cash Dividends Paid (M)	1,558.55
(=) Cash Retained (M)	2,561.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	824.05	515.03	309.02
Cash Retained (M)	2,561.69	2,561.69	2,561.69
(-) Cash Required (M)	-824.05	-515.03	-309.02
(=) Excess Retained (M)	1,737.64	2,046.66	2,252.67
(/) Shares Outstanding (M)	5,636.27	5,636.27	5,636.27
(=) Excess Retained per Share	0.31	0.36	0.40
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.31	0.36	0.40
(=) Adjusted Dividend	0.58	0.64	0.68
WACC / Discount Rate	7.05%	7.05%	7.05%
Growth Rate	2.64%	3.64%	4.64%
Fair Value	$13.59	$19.41	$29.29
Upside / Downside	29.58%	85.01%	179.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,120.24	4,270.08	4,425.37	4,586.31	4,753.10	4,925.96	5,073.74
Payout Ratio	37.83%	48.26%	58.70%	69.13%	79.57%	90.00%	92.50%
Projected Dividends (M)	1,558.55	2,060.80	2,597.52	3,170.55	3,781.82	4,433.37	4,693.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.05%	7.05%	7.05%
Growth Rate	2.64%	3.64%	4.64%
Year 1 PV (M)	1,906.46	1,925.04	1,943.61
Year 2 PV (M)	2,223.02	2,266.55	2,310.50
Year 3 PV (M)	2,510.22	2,584.31	2,659.84
Year 4 PV (M)	2,769.95	2,879.49	2,992.24
Year 5 PV (M)	3,003.97	3,153.19	3,308.29
PV of Terminal Value (M)	78,472.37	82,370.41	86,421.85
Equity Value (M)	90,886.00	95,178.99	99,636.33
Shares Outstanding (M)	5,636.27	5,636.27	5,636.27
Fair Value	$16.13	$16.89	$17.68
Upside / Downside	53.72%	60.98%	68.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tingyi (Cayman Islands) Holding Corp. (0322.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener