DDM Analysis: 2877.HK

Valuation Snapshot

Stable Growth	$67.94 - $223.65	$110.50
Multi-Stage	$67.59 - $74.09	$70.78
Blended Fair Value	$90.64
Current Price	$7.15
Upside	1,167.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.37%	4.10%	0.54	0.42	0.32	0.60	0.32	0.33	0.35	0.35	0.35	0.36
YoY Growth	-	-	28.57%	31.25%	-46.65%	87.63%	-3.05%	-4.64%	-1.31%	0.00%	-3.03%	0.00%
Dividend Yield	-	-	5.96%	6.27%	4.78%	10.69%	7.15%	5.00%	5.18%	5.73%	4.45%	4.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,932.76
(-) Cash Dividends Paid (M)	762.95
(=) Cash Retained (M)	1,169.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	386.55	241.60	144.96
Cash Retained (M)	1,169.81	1,169.81	1,169.81
(-) Cash Required (M)	-386.55	-241.60	-144.96
(=) Excess Retained (M)	783.25	928.21	1,024.85
(/) Shares Outstanding (M)	755.40	755.40	755.40
(=) Excess Retained per Share	1.04	1.23	1.36
LTM Dividend per Share	1.01	1.01	1.01
(+) Excess Retained per Share	1.04	1.23	1.36
(=) Adjusted Dividend	2.05	2.24	2.37
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.42%	4.42%	5.42%
Fair Value	$67.94	$110.50	$223.65
Upside / Downside	850.27%	1,445.45%	3,027.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,932.76	2,018.14	2,107.28	2,200.37	2,297.56	2,399.05	2,471.02
Payout Ratio	39.47%	49.58%	59.68%	69.79%	79.89%	90.00%	92.50%
Projected Dividends (M)	762.95	1,000.59	1,257.73	1,535.63	1,835.64	2,159.15	2,285.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.42%	4.42%	5.42%
Year 1 PV (M)	930.24	939.23	948.23
Year 2 PV (M)	1,087.08	1,108.21	1,129.53
Year 3 PV (M)	1,233.96	1,270.10	1,306.94
Year 4 PV (M)	1,371.31	1,425.13	1,480.51
Year 5 PV (M)	1,499.58	1,573.49	1,650.30
PV of Terminal Value (M)	44,935.07	47,150.01	49,451.44
Equity Value (M)	51,057.24	53,466.17	55,966.95
Shares Outstanding (M)	755.40	755.40	755.40
Fair Value	$67.59	$70.78	$74.09
Upside / Downside	845.31%	889.91%	936.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

China Shineway Pharmaceutical Group Limited (2877.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener