Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Dividend Discount Model

CITIC Telecom International Holdings Limited

Ticker: 1883.HK | Industry: Telecommunications Services | Sector: Communication Services
$2.52 +0.01 (0.40%)
As of: 2026-01-23

Master Data Export


Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM$4.86 - $6.75$5.73
Multi-Stage DDM$2.77 - $3.04$2.91
Blended Fair Value$4.32
Stock Price$2.54

Dividend History (Last 10 Years)

Metric2024202320222021202020192018201720162015
DPS0.2570.2450.2300.2150.2000.1900.1700.1330.1240.113
YoY %4.80%6.55%6.92%7.59%5.20%11.68%27.65%7.75%9.63%10.62%
Yield10.106%9.643%9.050%8.465%7.868%7.479%6.697%5.246%4.869%4.441%

CAGRValue
5 Year6.21%
10 Year9.67%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth-0.30% to 1.70%0.70%
WACC9.00%9.00%
Fair Value$4.86 - $6.75$5.73

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(*) Adjusted Net Income910.00910.00910.00
(=) Cash Required182.00113.7568.25
Cash Retained910.00910.00910.00
(-) Cash Required-182.00-113.75-68.25
(=) Excess Retained728.00796.25841.75
(/) Shares Outstanding3,701,000,0003,701,000,0003,701,000,000
(=) Excess Retained per Share0.200.220.23
LTM Dividend per Share0.2570.2570.257
(+) Excess Retained per Share0.200.220.23
(=) Adjusted Dividend0.4530.4720.484

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income910.00916.39922.82929.30935.82942.39
Payout Ratio104.4%25.0%41.0%57.0%73.0%90.0%
Projected Dividends950.00229.10378.36529.70683.15848.15

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV217.26219.44221.61
Year 2 PV325.91332.48339.11
Year 3 PV414.44427.03439.88
Year 4 PV485.50505.27525.64
Year 5 PV547.50575.51604.66
TV PV8,269.518,692.639,132.89
Equity Value10,260.1110,752.3511,263.80
Fair Value$2.77$2.91$3.04
Stock Price$2.54$2.54$2.54

Top Dividend Stocks

US Market Global Market
« 1 »
Ticker Company Name Yield % DPS Payout %
ATOM3.SA Atom Empreendimentos e Participações S.A. 19.90% $0.58 71.92%
3698.HK Huishang Bank Corporation Limited 19.56% $0.64 28.80%
SVAV.ME Sollers Public Joint Stock Company 19.34% $110.64 40.44%
0536.HK Tradelink Electronic Commerce Limited 19.33% $0.20 86.09%
3658.HK New Hope Service Holdings Limited 19.28% $0.37 66.51%
0123.HK Yuexiu Property Company Limited 19.19% $0.77 90.88%
0N7I.L Cairo Communication S.p.A. 19.19% $0.36 54.94%
1798.HK China Datang Corporation Renewable Power Co., Limited 19.01% $0.40 63.00%
LBS.TO Life & Banc Split Corp. 19.00% $2.25 40.31%
HMSB.DE H & M Hennes & Mauritz AB (publ) 18.98% $3.26 47.98%
0608.HK High Fashion International Limited 18.79% $0.31 50.08%
0U8N.L Credicorp Ltd. 18.72% $53.82 66.14%
CAAS China Automotive Systems, Inc. 18.61% $0.80 72.30%
KRSB.ME PJSC Krasnoyarskenergosbyt 18.38% $4.07 82.55%
1127.HK Lion Rock Group Limited 18.37% $0.25 47.23%
HAVAS.AS Havas S.A. 18.35% $3.14 90.23%
1480.HK Yan Tat Group Holdings Limited 18.33% $0.22 49.33%
NA-PC.TO National Bank of Canada 18.32% $4.93 48.59%
1412.HK Q P Group Holdings Limited 18.24% $0.29 73.74%
FVJ.F Fortescue Metals Group Limited 18.16% $2.27 76.64%
YATO.MC Atom Hoteles SOCIMI, S.A. 18.06% $2.85 68.99%
0327.HK PAX Global Technology Limited 17.98% $0.92 61.66%
1MO.F Hello Group Inc. 17.92% $1.04 40.52%
PIN.BK Pinthong Industrial Park Public Company Limited 17.92% $0.76 80.79%
1883.HK CITIC Telecom International Holdings Limited 17.86% $0.44 87.51%
6896.HK Golden Throat Holdings Group Company Limited 17.79% $0.55 76.14%
VOT.WA Votum S.A. 17.65% $8.15 59.83%
ALTUR.PA Altur Investissement SCA, SCR 17.58% $1.93 37.11%
O7F1.F Odfjell SE 17.55% $1.78 73.02%
2219.HK Chaoju Eye Care Holdings Limited 17.38% $0.47 84.16%
001390.KS KG Chemical Corporation 17.24% $884.51 97.69%
2360.HK Best Mart 360 Holdings Limited 17.23% $0.35 82.20%
ALSAS.PA Stradim Espace Finances S.A. 17.16% $0.80 55.65%
9615.SR Mufeed Company 17.11% $5.39 35.54%
LPPF.JK PT Matahari Department Store Tbk 17.09% $300.00 82.85%
0LNT.L Fugro N.V. 17.06% $1.52 39.50%
0458.HK Tristate Holdings Limited 17.02% $0.31 33.15%
2283.HK TK Group (Holdings) Limited 16.99% $0.43 72.10%
1263.HK PC Partner Group Limited 16.85% $0.90 63.10%
2603.TW Evergreen Marine Corporation (Taiwan) Ltd. 16.83% $32.49 77.53%
ALHRG.PA Herige 16.78% $3.66 97.55%
TD-PFJ.TO The Toronto-Dominion Bank NCUM 5Y PFD SR18 16.67% $4.38 36.07%
S7MB.BE Securitas AB (publ) 16.59% $2.25 23.09%
1184.HK S.A.S. Dragon Holdings Limited 16.56% $0.75 52.32%
PBR-A Petróleo Brasileiro S.A. - Petrobras 16.54% $1.87 86.52%
VRLA.PA Verallia S.A. 16.47% $3.83 97.79%
6668.HK E-Star Commercial Management Company Limited 16.42% $0.23 72.71%
0098.HK Xingfa Aluminium Holdings Limited 16.13% $1.17 29.94%
ING.AX Inghams Group Limited 16.09% $0.41 79.67%
1234.HK China Lilang Limited 16.04% $0.54 66.61%