DDM Analysis: 0322.HK

Valuation Snapshot

Stable Growth	$16.34 - $42.29	$24.80
Multi-Stage	$19.90 - $21.84	$20.85
Blended Fair Value	$22.83
Current Price	$10.49
Upside	117.59%
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	6.31%	6.31%	6.31%
Growth Rate	2.64%	3.64%	4.64%
Fair Value	$16.34	$24.80	$42.29
Upside / Downside	55.78%	136.41%	303.15%

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	6.31%	6.31%	6.31%
Growth Rate	2.64%	3.64%	4.64%
Year 1 PV (M)	1,919.78	1,938.48	1,957.19
Year 2 PV (M)	2,254.19	2,298.32	2,342.89
Year 3 PV (M)	2,563.19	2,638.85	2,715.97
Year 4 PV (M)	2,848.16	2,960.79	3,076.73
Year 5 PV (M)	3,110.37	3,264.87	3,425.46
PV of Terminal Value (M)	99,481.58	104,423.24	109,559.35
Equity Value (M)	112,177.26	117,524.55	123,077.59
Shares Outstanding (M)	5,636.27	5,636.27	5,636.27
Fair Value	$19.90	$20.85	$21.84
Upside / Downside	89.73%	98.77%	108.17%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis 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