DDM Analysis: 0001.HK

Valuation Snapshot

Stable Growth	$55.95 - $80.82	$68.05
Multi-Stage	$115.67 - $127.13	$121.29
Blended Fair Value	$94.67
Current Price	$48.30
Upside	96.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.05%	1.42%	2.46	2.84	2.70	2.51	2.93	3.19	2.96	2.74	2.60	2.53
YoY Growth	-	-	-13.34%	5.14%	7.54%	-14.34%	-8.07%	7.79%	7.89%	5.36%	2.99%	18.21%
Dividend Yield	-	-	5.93%	6.89%	5.77%	4.91%	5.34%	4.26%	3.98%	2.78%	2.96%	2.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,232.00
(-) Cash Dividends Paid (M)	18,128.00
(=) Cash Retained (M)	12,104.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,046.40	3,779.00	2,267.40
Cash Retained (M)	12,104.00	12,104.00	12,104.00
(-) Cash Required (M)	-6,046.40	-3,779.00	-2,267.40
(=) Excess Retained (M)	6,057.60	8,325.00	9,836.60
(/) Shares Outstanding (M)	3,830.05	3,830.05	3,830.05
(=) Excess Retained per Share	1.58	2.17	2.57
LTM Dividend per Share	4.73	4.73	4.73
(+) Excess Retained per Share	1.58	2.17	2.57
(=) Adjusted Dividend	6.31	6.91	7.30
WACC / Discount Rate	7.71%	7.71%	7.71%
Growth Rate	-3.21%	-2.21%	-1.21%
Fair Value	$55.95	$68.05	$80.82
Upside / Downside	15.83%	40.89%	67.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,232.00	29,563.62	28,910.02	28,270.87	27,645.85	27,034.65	27,845.69
Payout Ratio	59.96%	65.97%	71.98%	77.99%	83.99%	90.00%	92.50%
Projected Dividends (M)	18,128.00	19,503.23	20,808.79	22,047.09	23,220.47	24,331.19	25,757.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.71%	7.71%	7.71%
Growth Rate	-3.21%	-2.21%	-1.21%
Year 1 PV (M)	17,921.32	18,106.48	18,291.64
Year 2 PV (M)	17,570.09	17,935.02	18,303.71
Year 3 PV (M)	17,105.74	17,641.43	18,188.19
Year 4 PV (M)	16,554.84	17,249.68	17,966.16
Year 5 PV (M)	15,939.73	16,780.34	17,656.06
PV of Terminal Value (M)	357,948.16	376,825.34	396,490.68
Equity Value (M)	443,039.87	464,538.30	486,896.44
Shares Outstanding (M)	3,830.05	3,830.05	3,830.05
Fair Value	$115.67	$121.29	$127.13
Upside / Downside	139.49%	151.11%	163.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 137 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600191.SS	Baotou Huazi Industry Co., Ltd	0.06%	$0.01	9.61%
600288.SS	Daheng New Epoch Technology Inc.	0.06%	$0.01	8.37%
600486.SS	Jiangsu Yangnong Chemical Co., Ltd.	0.06%	$0.04	1.25%
600490.SS	Pengxin International Mining Co.,Ltd	0.06%	$0.00	4.03%
600615.SS	Chongqing Fenghwa Group Co., Ltd.	0.06%	$0.01	15.34%
600654.SS	China Security Co., Ltd.	0.06%	$0.00	3.19%
603068.SS	Beken Corporation	0.06%	$0.02	19.57%
603328.SS	Guangdong Ellington Electronics Technology Co.,Ltd	0.06%	$0.01	1.50%
605080.SS	Zhejiang Natural Outdoor Goods Inc.	0.06%	$0.01	0.98%
688017.SS	Leader Harmonious Drive Systems Co., Ltd.	0.06%	$0.12	25.12%
688585.SS	Swancor Advanced Materials Co., Ltd.	0.06%	$0.07	34.27%
688696.SS	Chengdu Xgimi Technology Co.,Ltd.	0.06%	$0.07	1.87%
AAIF.L	abrdn Asian Income Fund Limited	0.06%	$0.16	36.85%
AKSGY.IS	Akis Gayrimenkul Yatirim Ortakligi A.S.	0.06%	$0.00	0.27%
ALTF.TA	Altshuler Shaham Finance Ltd	0.06%	$0.42	73.06%
BAKK.L	Bakkavor Group plc	0.06%	$0.15	87.07%
BLV.L	Belvoir Group PLC	0.06%	$0.17	44.51%
BNZL.L	Bunzl plc	0.06%	$1.26	47.00%
BRIG.L	BlackRock Income and Growth Investment Trust plc	0.06%	$0.14	68.68%
BWY.L	Bellway p.l.c.	0.06%	$1.69	70.03%
CAPD.L	Capital Limited	0.06%	$0.07	24.60%
CASP.L	Caspian Sunrise plc	0.06%	$0.00	25.15%
CSSG.L	Croma Security Solutions Group plc	0.06%	$0.04	46.50%
DNET.JK	PT Indoritel Makmur Internasional Tbk.	0.06%	$5.00	6.08%
DWHA.L	Dewhurst Group Plc	0.06%	$0.36	25.82%
ELSPC.TA	Elspec Engineering Ltd	0.06%	$0.25	80.53%
EPWN.L	Epwin Group Plc	0.06%	$0.07	37.55%
ETGA.TA	ETGA Group Ltd	0.06%	$1.55	89.99%
FIBIH.TA	F.I.B.I. Holdings Ltd	0.06%	$16.92	41.38%
HSL.L	The Henderson Smaller Companies Investment Trust plc	0.06%	$0.50	70.94%
HSX.L	Hiscox Ltd	0.06%	$0.77	20.38%
HVO.L	hVIVO plc	0.06%	$0.00	12.02%
IBT.L	International Biotechnology Trust plc	0.06%	$0.61	57.78%
IDIN.TA	I.D.I. Insurance Company Ltd.	0.06%	$14.75	68.21%
IGG.L	IG Group Holdings plc	0.06%	$0.81	31.08%
IHP.L	IntegraFin Holdings plc	0.06%	$0.21	67.29%
ITRK.L	Intertek Group plc	0.06%	$2.66	64.13%
IVPU.L	Invesco Perpetual Select Trust plc - UK Equity Share Portfolio	0.06%	$0.12	35.31%
JMI.L	JPMorgan UK Smaller Companies Investment Trust Plc	0.06%	$0.16	23.47%
JUGI.L	JPMorgan UK Small Cap Growth & Income Plc	0.06%	$0.20	53.22%
LAAC	Lithium Americas (Argentina) Corp.	0.06%	$0.00	0.02%
LWDB.L	The Law Debenture Corporation p.l.c.	0.06%	$0.66	28.04%
MGRO.JK	PT Mahkota Group Tbk	0.06%	$0.43	7.88%
MTVW.L	Mountview Estates PLC	0.06%	$5.25	42.08%
NAWI.TA	Nawi Brothers Group Ltd	0.06%	$3.28	46.36%
NTN.L	Northern 3 VCT PLC	0.06%	$0.05	76.12%
PSON.L	Pearson plc	0.06%	$0.63	53.29%
RCDO.L	Ricardo plc	0.06%	$0.24	49.35%
RMKE.JK	PT RMK Energy Tbk	0.06%	$3.50	6.74%
SALM.OL	SalMar ASA	0.06%	$0.36	4.26%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CK Hutchison Holdings Limited (0001.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener