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 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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