DDM Analysis: 81299.HK

Valuation Snapshot

Stable Growth	$12.14 - $20.60	$15.83
Multi-Stage	$17.70 - $19.41	$18.54
Blended Fair Value	$17.18
Current Price	$8.97
Upside	91.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.31%	12.79%	0.21	0.21	0.21	0.20	0.18	0.18	0.13	0.13	0.10	0.08
YoY Growth	-	-	0.91%	1.45%	4.78%	8.64%	1.01%	35.13%	5.52%	22.36%	36.54%	18.86%
Dividend Yield	-	-	2.91%	2.49%	1.86%	1.95%	1.48%	1.71%	1.60%	1.55%	1.68%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,884.00
(-) Cash Dividends Paid (M)	4,717.00
(=) Cash Retained (M)	6,167.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,176.80	1,360.50	816.30
Cash Retained (M)	6,167.00	6,167.00	6,167.00
(-) Cash Required (M)	-2,176.80	-1,360.50	-816.30
(=) Excess Retained (M)	3,990.20	4,806.50	5,350.70
(/) Shares Outstanding (M)	11,057.75	11,057.75	11,057.75
(=) Excess Retained per Share	0.36	0.43	0.48
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.36	0.43	0.48
(=) Adjusted Dividend	0.79	0.86	0.91
WACC / Discount Rate	7.62%	7.62%	7.62%
Growth Rate	1.06%	2.06%	3.06%
Fair Value	$12.14	$15.83	$20.60
Upside / Downside	35.35%	76.42%	129.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,884.00	11,108.57	11,337.78	11,571.71	11,810.48	12,054.17	12,415.79
Payout Ratio	43.34%	52.67%	62.00%	71.34%	80.67%	90.00%	92.50%
Projected Dividends (M)	4,717.00	5,851.00	7,029.80	8,254.74	9,527.25	10,848.75	11,484.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.62%	7.62%	7.62%
Growth Rate	1.06%	2.06%	3.06%
Year 1 PV (M)	5,383.56	5,436.83	5,490.10
Year 2 PV (M)	5,951.43	6,069.79	6,189.31
Year 3 PV (M)	6,430.15	6,622.92	6,819.50
Year 4 PV (M)	6,828.48	7,102.78	7,385.27
Year 5 PV (M)	7,154.43	7,515.47	7,890.93
PV of Terminal Value (M)	164,006.76	172,282.99	180,890.01
Equity Value (M)	195,754.81	205,030.77	214,665.12
Shares Outstanding (M)	11,057.75	11,057.75	11,057.75
Fair Value	$17.70	$18.54	$19.41
Upside / Downside	97.36%	106.71%	116.42%

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

Aia-r (81299.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener