DDM Analysis: NNND.F

Valuation Snapshot

Stable Growth	$287.01 - $486.05	$373.76
Multi-Stage	$230.25 - $251.02	$240.45
Blended Fair Value	$307.10
Current Price	$463.16
Upside	-33.69%
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	28.26%	32.27%	3.10	2.25	1.39	1.34	1.11	0.89	0.73	0.54	0.40	0.28
YoY Growth	-	-	37.54%	62.01%	3.59%	20.93%	24.34%	22.71%	34.13%	36.58%	40.11%	49.91%
Dividend Yield	-	-	0.66%	0.79%	0.42%	0.44%	0.21%	0.26%	0.23%	0.17%	0.21%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	208,003.00
(-) Cash Dividends Paid (M)	43,303.00
(=) Cash Retained (M)	164,700.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	41,600.60	26,000.38	15,600.23
Cash Retained (M)	164,700.00	164,700.00	164,700.00
(-) Cash Required (M)	-41,600.60	-26,000.38	-15,600.23
(=) Excess Retained (M)	123,099.40	138,699.63	149,099.78
(/) Shares Outstanding (M)	9,306.64	9,306.64	9,306.64
(=) Excess Retained per Share	13.23	14.90	16.02
LTM Dividend per Share	4.65	4.65	4.65
(+) Excess Retained per Share	13.23	14.90	16.02
(=) Adjusted Dividend	17.88	19.56	20.67
WACC / Discount Rate	12.07%	12.07%	12.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$287.01	$373.76	$486.05
Upside / Downside	-38.03%	-19.30%	4.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	208,003.00	221,523.20	235,922.20	251,257.15	267,588.86	284,982.14	293,531.60
Payout Ratio	20.82%	34.65%	48.49%	62.33%	76.16%	90.00%	92.50%
Projected Dividends (M)	43,303.00	76,768.33	114,401.20	156,602.00	203,805.55	256,483.92	271,516.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.07%	12.07%	12.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	67,855.69	68,498.87	69,142.05
Year 2 PV (M)	89,379.69	91,082.13	92,800.62
Year 3 PV (M)	108,145.82	111,250.29	114,413.62
Year 4 PV (M)	124,403.49	129,187.70	134,108.59
Year 5 PV (M)	138,382.40	145,066.32	152,006.05
PV of Terminal Value (M)	1,614,710.43	1,692,701.55	1,773,677.57
Equity Value (M)	2,142,877.51	2,237,786.85	2,336,148.50
Shares Outstanding (M)	9,306.64	9,306.64	9,306.64
Fair Value	$230.25	$240.45	$251.02
Upside / Downside	-50.29%	-48.08%	-45.80%

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

Tencent Holdings Limited (NNND.F)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener