DDM Analysis: 3899.HK

Valuation Snapshot

Stable Growth	$49.51 - $205.48	$126.47
Multi-Stage	$24.40 - $26.70	$25.53
Blended Fair Value	$76.00
Current Price	$5.97
Upside	1,173.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.02%	12.06%	0.26	0.20	0.17	0.11	0.17	0.12	0.06	0.00	0.08	0.14
YoY Growth	-	-	30.17%	18.84%	54.42%	-35.26%	48.06%	87.18%	0.00%	-100.00%	-45.25%	64.86%
Dividend Yield	-	-	3.99%	3.24%	2.45%	1.20%	4.38%	2.78%	1.17%	0.00%	2.34%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,202.30
(-) Cash Dividends Paid (M)	563.50
(=) Cash Retained (M)	1,638.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	440.46	275.29	165.17
Cash Retained (M)	1,638.80	1,638.80	1,638.80
(-) Cash Required (M)	-440.46	-275.29	-165.17
(=) Excess Retained (M)	1,198.34	1,363.51	1,473.63
(/) Shares Outstanding (M)	2,131.52	2,131.52	2,131.52
(=) Excess Retained per Share	0.56	0.64	0.69
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.56	0.64	0.69
(=) Adjusted Dividend	0.83	0.90	0.96
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$49.51	$126.47	$205.48
Upside / Downside	729.33%	2,018.47%	3,341.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,202.30	2,345.45	2,497.91	2,660.27	2,833.19	3,017.34	3,107.86
Payout Ratio	25.59%	38.47%	51.35%	64.23%	77.12%	90.00%	92.50%
Projected Dividends (M)	563.50	902.29	1,282.73	1,708.82	2,184.88	2,715.61	2,874.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	833.31	841.20	849.10
Year 2 PV (M)	1,094.10	1,114.93	1,135.97
Year 3 PV (M)	1,346.09	1,384.74	1,424.11
Year 4 PV (M)	1,589.52	1,650.65	1,713.53
Year 5 PV (M)	1,824.60	1,912.72	2,004.23
PV of Terminal Value (M)	45,327.52	47,516.86	49,789.99
Equity Value (M)	52,015.14	54,421.11	56,916.92
Shares Outstanding (M)	2,131.52	2,131.52	2,131.52
Fair Value	$24.40	$25.53	$26.70
Upside / Downside	308.76%	327.67%	347.28%

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

Analysis Mode

Ticker

Industry

Sector

CIMC Enric Holdings Limited (3899.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener