DDM Analysis: 2319.HK

Valuation Snapshot

Stable Growth	$36.43 - $196.07	$71.59
Multi-Stage	$31.39 - $34.34	$32.84
Blended Fair Value	$52.21
Current Price	$14.69
Upside	255.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.10%	17.27%	0.49	0.40	0.38	0.27	0.18	0.18	0.12	0.09	0.14	0.15
YoY Growth	-	-	21.18%	5.40%	40.68%	51.56%	-0.33%	46.84%	40.02%	-37.61%	-5.54%	49.62%
Dividend Yield	-	-	2.97%	2.24%	1.22%	0.76%	0.46%	0.64%	0.57%	0.45%	1.05%	1.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,938.75
(-) Cash Dividends Paid (M)	3,915.59
(=) Cash Retained (M)	23.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	787.75	492.34	295.41
Cash Retained (M)	23.17	23.17	23.17
(-) Cash Required (M)	-787.75	-492.34	-295.41
(=) Excess Retained (M)	-764.59	-469.18	-272.24
(/) Shares Outstanding (M)	3,935.18	3,935.18	3,935.18
(=) Excess Retained per Share	-0.19	-0.12	-0.07
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	-0.19	-0.12	-0.07
(=) Adjusted Dividend	0.80	0.88	0.93
WACC / Discount Rate	6.17%	6.17%	6.17%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$36.43	$71.59	$196.07
Upside / Downside	148.02%	387.32%	1,234.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,938.75	4,131.22	4,333.08	4,544.82	4,766.90	4,999.83	5,149.82
Payout Ratio	99.41%	97.53%	95.65%	93.76%	91.88%	90.00%	92.50%
Projected Dividends (M)	3,915.59	4,029.15	4,144.47	4,261.44	4,379.94	4,499.84	4,763.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.17%	6.17%	6.17%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	3,758.83	3,795.02	3,831.20
Year 2 PV (M)	3,607.01	3,676.79	3,747.23
Year 3 PV (M)	3,459.98	3,560.87	3,663.69
Year 4 PV (M)	3,317.61	3,447.21	3,580.56
Year 5 PV (M)	3,179.76	3,335.77	3,497.85
PV of Terminal Value (M)	106,200.73	111,411.48	116,824.77
Equity Value (M)	123,523.94	129,227.13	135,145.31
Shares Outstanding (M)	3,935.18	3,935.18	3,935.18
Fair Value	$31.39	$32.84	$34.34
Upside / Downside	113.68%	123.55%	133.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

China Mengniu Dairy Company Limited (2319.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener