DDM Analysis: 2558.HK

Valuation Snapshot

Stable Growth	$6.28 - $9.74	$7.88
Multi-Stage	$7.87 - $8.62	$8.24
Blended Fair Value	$8.06
Current Price	$1.32
Upside	510.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.95%	7.57%	0.10	0.11	0.10	0.10	0.12	0.08	0.08	0.05	0.05	0.04
YoY Growth	-	-	-2.43%	6.45%	-3.89%	-14.74%	56.89%	-3.11%	48.70%	5.89%	25.42%	-18.83%
Dividend Yield	-	-	7.61%	8.63%	10.37%	8.57%	8.44%	5.53%	2.37%	1.68%	1.47%	1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,776.23
(-) Cash Dividends Paid (M)	1,175.93
(=) Cash Retained (M)	2,600.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	755.25	472.03	283.22
Cash Retained (M)	2,600.30	2,600.30	2,600.30
(-) Cash Required (M)	-755.25	-472.03	-283.22
(=) Excess Retained (M)	1,845.05	2,128.27	2,317.08
(/) Shares Outstanding (M)	5,838.65	5,838.65	5,838.65
(=) Excess Retained per Share	0.32	0.36	0.40
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.32	0.36	0.40
(=) Adjusted Dividend	0.52	0.57	0.60
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	1.33%	2.33%	3.33%
Fair Value	$6.28	$7.88	$9.74
Upside / Downside	375.94%	497.27%	638.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,776.23	3,864.23	3,954.29	4,046.44	4,140.74	4,237.24	4,364.36
Payout Ratio	31.14%	42.91%	54.68%	66.46%	78.23%	90.00%	92.50%
Projected Dividends (M)	1,175.93	1,658.23	2,162.37	2,689.11	3,239.22	3,813.52	4,037.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	1.33%	2.33%	3.33%
Year 1 PV (M)	1,497.16	1,511.93	1,526.71
Year 2 PV (M)	1,762.69	1,797.66	1,832.96
Year 3 PV (M)	1,979.15	2,038.33	2,098.67
Year 4 PV (M)	2,152.46	2,238.70	2,327.50
Year 5 PV (M)	2,287.94	2,403.09	2,522.82
PV of Terminal Value (M)	36,280.14	38,106.01	40,004.67
Equity Value (M)	45,959.55	48,095.71	50,313.33
Shares Outstanding (M)	5,838.65	5,838.65	5,838.65
Fair Value	$7.87	$8.24	$8.62
Upside / Downside	496.33%	524.05%	552.82%

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

Jinshang Bank Co., Ltd. (2558.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener