DDM Analysis: 1133.HK

Valuation Snapshot

Stable Growth	$251.12 - $295.86	$277.26
Multi-Stage	$176.92 - $194.19	$185.39
Blended Fair Value	$231.33
Current Price	$5.34
Upside	4,232.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.36%	-3.46%	0.13	0.10	0.13	0.15	0.14	0.08	0.07	0.08	0.15	0.16
YoY Growth	-	-	22.64%	-20.02%	-13.33%	9.18%	76.40%	4.71%	-9.53%	-44.74%	-5.62%	-13.06%
Dividend Yield	-	-	5.35%	5.59%	4.71%	5.22%	7.34%	3.87%	2.12%	3.02%	4.59%	5.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,226.33
(-) Cash Dividends Paid (M)	440.10
(=) Cash Retained (M)	2,786.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	645.27	403.29	241.97
Cash Retained (M)	2,786.23	2,786.23	2,786.23
(-) Cash Required (M)	-645.27	-403.29	-241.97
(=) Excess Retained (M)	2,140.97	2,382.94	2,544.26
(/) Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
(=) Excess Retained per Share	0.99	1.10	1.17
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.99	1.10	1.17
(=) Adjusted Dividend	1.19	1.30	1.38
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$251.12	$277.26	$295.86
Upside / Downside	4,602.58%	5,092.20%	5,440.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,226.33	3,436.04	3,659.39	3,897.25	4,150.57	4,420.36	4,552.97
Payout Ratio	13.64%	28.91%	44.18%	59.46%	74.73%	90.00%	92.50%
Projected Dividends (M)	440.10	993.45	1,616.88	2,317.16	3,101.64	3,978.32	4,211.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	969.46	978.65	987.84
Year 2 PV (M)	1,539.73	1,569.06	1,598.66
Year 3 PV (M)	2,153.31	2,215.12	2,278.11
Year 4 PV (M)	2,812.71	2,920.88	3,032.14
Year 5 PV (M)	3,520.60	3,690.64	3,867.20
PV of Terminal Value (M)	372,694.22	390,695.49	409,385.71
Equity Value (M)	383,690.02	402,069.84	421,149.65
Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
Fair Value	$176.92	$185.39	$194.19
Upside / Downside	3,213.10%	3,371.81%	3,536.56%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Harbin Electric Company Limited (1133.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener