DDM Analysis: 1157.HK

Valuation Snapshot

Stable Growth	$3.62 - $5.34	$4.45
Multi-Stage	$6.06 - $6.62	$6.33
Blended Fair Value	$5.39
Current Price	$5.32
Upside	1.31%
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	-0.46%	4.12%	0.39	0.38	0.42	0.45	0.30	0.40	0.31	0.31	0.31	0.23
YoY Growth	-	-	3.16%	-10.32%	-6.17%	51.01%	-25.46%	28.23%	2.51%	-0.82%	31.10%	-10.36%
Dividend Yield	-	-	7.35%	7.80%	11.67%	11.17%	3.20%	7.79%	9.04%	12.71%	8.34%	9.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,997.11
(-) Cash Dividends Paid (M)	3,581.31
(=) Cash Retained (M)	415.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	799.42	499.64	299.78
Cash Retained (M)	415.80	415.80	415.80
(-) Cash Required (M)	-799.42	-499.64	-299.78
(=) Excess Retained (M)	-383.62	-83.84	116.02
(/) Shares Outstanding (M)	8,745.87	8,745.87	8,745.87
(=) Excess Retained per Share	-0.04	-0.01	0.01
LTM Dividend per Share	0.41	0.41	0.41
(+) Excess Retained per Share	-0.04	-0.01	0.01
(=) Adjusted Dividend	0.37	0.40	0.42
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$3.62	$4.45	$5.34
Upside / Downside	-31.93%	-16.43%	0.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,997.11	3,996.43	3,995.75	3,995.07	3,994.39	3,993.71	4,113.52
Payout Ratio	89.60%	89.68%	89.76%	89.84%	89.92%	90.00%	92.50%
Projected Dividends (M)	3,581.31	3,583.92	3,586.52	3,589.13	3,591.73	3,594.34	3,805.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.98%	8.98%	8.98%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	3,255.82	3,288.72	3,321.61
Year 2 PV (M)	2,959.92	3,020.03	3,080.74
Year 3 PV (M)	2,690.91	2,773.29	2,857.34
Year 4 PV (M)	2,446.34	2,546.71	2,650.14
Year 5 PV (M)	2,224.00	2,338.64	2,457.95
PV of Terminal Value (M)	39,396.33	41,427.01	43,540.57
Equity Value (M)	52,973.34	55,394.40	57,908.35
Shares Outstanding (M)	8,745.87	8,745.87	8,745.87
Fair Value	$6.06	$6.33	$6.62
Upside / Downside	13.85%	19.06%	24.46%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 114 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002026.SZ	Shandong Weida Machinery Co., Ltd.	0.51%	$0.08	10.33%
005290.KQ	Dongjin Semichem Co., Ltd.	0.51%	$201.31	8.88%
042670.KS	HD Hyundai Infracore Co., Ltd.	0.51%	$69.80	29.90%
043150.KQ	Value Added Technology Co., Ltd.	0.51%	$100.02	3.01%
098460.KQ	Koh Young Technology Inc.	0.51%	$138.21	52.02%
300115.SZ	Shenzhen Everwin Precision Technology Co., Ltd.	0.51%	$0.24	50.31%
300473.SZ	Fuxin Dare Automotive Parts Co., Ltd.	0.51%	$0.15	26.00%
300650.SZ	Tecnon Electronics Co., Ltd.	0.51%	$0.08	33.85%
300722.SZ	Jiangxi Xinyu Guoke Technology Co., Ltd	0.51%	$0.18	80.85%
300930.SZ	Hangzhou Yitong New Material Co., Ltd.	0.51%	$0.15	26.67%
301000.SZ	Shanghai Hajime Advanced Material Technology Co., Ltd.	0.51%	$0.20	33.61%
301012.SZ	Jiangsu Yangdian Science & Technology Co. Ltd.	0.51%	$0.14	51.85%
3387.T	Create Restaurants Holdings Inc.	0.51%	$3.99	30.05%
4050.SR	Saudi Automotive Services Company	0.51%	$0.29	38.33%
600506.SS	Tongyi Carbon Neutral Energy (Xinjiang) Co., Ltd. Class A	0.51%	$0.13	47.25%
601696.SS	BOC International (China) Co. Ltd.	0.51%	$0.08	19.18%
603063.SS	Shenzhen Hopewind Electric Co., Ltd.	0.51%	$0.17	14.73%
603160.SS	Shenzhen Goodix Technology Co., Ltd.	0.51%	$0.41	22.46%
603300.SS	Zhejiang Haikong Nanke Huatie Digital Technology Co., Ltd. Class A	0.51%	$0.04	12.23%
603738.SS	TKD Science and Technology Co.,Ltd.	0.51%	$0.08	80.55%
688088.SS	ArcSoft Corporation Limited	0.51%	$0.25	43.82%
CENCOSUD.SN	Cencosud S.A.	0.51%	$15.06	11.46%
KIN2.DE	Kinross Gold Corporation	0.51%	$0.12	8.34%
MSZ.WA	Mostostal Zabrze S.A.	0.51%	$0.03	5.90%
VCAP.L	Vector Capital Plc	0.51%	$0.05	73.28%
000534.SZ	Wedge Industrial Co.,Ltd.	0.50%	$0.11	25.25%
000977.SZ	Inspur Electronic Information Industry Co., Ltd.	0.50%	$0.33	19.71%
002400.SZ	Guangdong Advertising Group Co.,Ltd	0.50%	$0.04	73.00%
002806.SZ	Guangdong Huafeng New Energy Technology Co.,Ltd.	0.50%	$0.06	19.01%
003043.SZ	Suzhou Huaya Intelligence Technology Co., Ltd.	0.50%	$0.23	48.11%
042700.KS	HANMI Semiconductor Co., Ltd.	0.50%	$717.10	28.27%
0GOX.L	Polytec Holding AG	0.50%	$0.02	14.11%
0YAY.L	Vitrolife AB (publ)	0.50%	$1.10	33.79%
1730.HK	LHN Limited	0.50%	$0.02	19.85%
2316.TW	WUS Printed Circuit Co., Ltd.	0.50%	$0.50	6.30%
300443.SZ	Jinlei Technology Co., Ltd.	0.50%	$0.14	13.60%
600834.SS	Shanghai Shentong Metro Co.,Ltd.	0.50%	$0.04	56.35%
603928.SS	Suzhou Xingye Materials Technology Co.,Ltd.	0.50%	$0.08	26.88%
605376.SS	Jiangsu Boqian New Materials Stock Co., Ltd.	0.50%	$0.32	55.13%
6641.T	Nissin Electric Co., Ltd.	0.50%	$8.49	7.92%
688169.SS	Beijing Roborock Technology Co., Ltd.	0.50%	$0.76	12.76%
688798.SS	Shanghai Awinic Technology Co.,Ltd.	0.50%	$0.38	24.95%
AMAN.JK	PT Makmur Berkah Amanda Tbk	0.50%	$1.00	5.46%
ELOS-B.ST	Elos Medtech AB (publ)	0.50%	$1.01	14.74%
EXPL.PA	EPC Groupe	0.50%	$1.04	4.79%
RHM.DE	Rheinmetall AG	0.50%	$7.97	44.89%
TFPM	Triple Flag Precious Metals Corp.	0.50%	$0.16	16.49%
000722.SZ	Hunan Development Group Co.,Ltd	0.49%	$0.06	37.76%
002126.SZ	Zhejiang Yinlun Machinery Co.,Ltd.	0.49%	$0.19	18.19%
002228.SZ	Xiamen Hexing Packaging Printing Co., Ltd.	0.49%	$0.02	24.24%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zoomlion Heavy Industry Science and Technology Co., Ltd. (1157.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener