DDM Analysis: NNND.F

Valuation Snapshot

Stable Growth	$276.85 - $461.69	$358.25
Multi-Stage	$223.55 - $243.66	$233.42
Blended Fair Value	$295.84
Current Price	$463.16
Upside	-36.13%
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	12.31%	12.31%	12.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$276.85	$358.25	$461.69
Upside / Downside	-40.23%	-22.65%	-0.32%

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	12.31%	12.31%	12.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	67,709.93	68,351.73	68,993.53
Year 2 PV (M)	88,996.12	90,691.25	92,402.37
Year 3 PV (M)	107,450.40	110,534.92	113,677.90
Year 4 PV (M)	123,338.03	128,081.26	132,960.01
Year 5 PV (M)	136,902.51	143,514.95	150,380.46
PV of Terminal Value (M)	1,556,063.10	1,631,221.53	1,709,256.45
Equity Value (M)	2,080,460.09	2,172,395.63	2,267,670.72
Shares Outstanding (M)	9,306.64	9,306.64	9,306.64
Fair Value	$223.55	$233.42	$243.66
Upside / Downside	-51.73%	-49.60%	-47.39%

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

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