DDM Analysis: 0659.HK

Valuation Snapshot

Stable Growth	$10.65 - $16.24	$13.27
Multi-Stage	$23.30 - $25.59	$24.42
Blended Fair Value	$18.84
Current Price	$7.46
Upside	152.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	0.62	0.59	0.58	0.57	0.57	0.73	1.39	0.49	0.45
YoY Growth	-	-	-100.00%	4.26%	1.64%	3.45%	0.00%	-22.51%	-47.44%	186.03%	7.16%	30.24%
Dividend Yield	-	-	0.00%	8.94%	6.69%	7.85%	6.84%	8.45%	4.46%	10.22%	3.16%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,813.10
(-) Cash Dividends Paid (M)	3,666.60
(=) Cash Retained (M)	1,146.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	962.62	601.64	360.98
Cash Retained (M)	1,146.50	1,146.50	1,146.50
(-) Cash Required (M)	-962.62	-601.64	-360.98
(=) Excess Retained (M)	183.88	544.86	785.52
(/) Shares Outstanding (M)	4,012.89	4,012.89	4,012.89
(=) Excess Retained per Share	0.05	0.14	0.20
LTM Dividend per Share	0.91	0.91	0.91
(+) Excess Retained per Share	0.05	0.14	0.20
(=) Adjusted Dividend	0.96	1.05	1.11
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$10.65	$13.27	$16.24
Upside / Downside	42.74%	77.85%	117.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,813.10	4,764.97	4,717.32	4,670.15	4,623.44	4,577.21	4,714.53
Payout Ratio	76.18%	78.94%	81.71%	84.47%	87.24%	90.00%	92.50%
Projected Dividends (M)	3,666.60	3,761.64	3,854.42	3,944.96	4,033.30	4,119.49	4,360.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,485.55	3,521.12	3,556.69
Year 2 PV (M)	3,309.38	3,377.26	3,445.84
Year 3 PV (M)	3,138.52	3,235.58	3,334.62
Year 4 PV (M)	2,973.29	3,096.52	3,223.54
Year 5 PV (M)	2,813.94	2,960.46	3,113.03
PV of Terminal Value (M)	77,759.68	81,808.81	86,024.89
Equity Value (M)	93,480.37	97,999.76	102,698.61
Shares Outstanding (M)	4,012.89	4,012.89	4,012.89
Fair Value	$23.30	$24.42	$25.59
Upside / Downside	212.27%	227.36%	243.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 147 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GHS.L	Gresham House Strategic plc	0.01%	$0.02	5.46%
GHT.L	Gresham Technologies plc	0.01%	$0.01	20.95%
GNRS.TA	Generation Capital Ltd	0.01%	$0.02	23.08%
GUBRA.CO	Gubra A/S	0.01%	$0.04	0.04%
HLAN.TA	Hilan Ltd.	0.01%	$3.91	34.89%
HLMA.L	Halma plc	0.01%	$0.40	27.44%
HLN.L	Haleon plc	0.01%	$0.05	27.27%
ILCO.TA	Israel Corporation Ltd	0.01%	$4.93	23.87%
ISRO.TA	Isrotel Ltd.	0.01%	$1.00	22.22%
KNFM.TA	Knafaim Holdings Ltd.	0.01%	$0.24	12.79%
LBRA.TA	Libra Insurance Company Ltd	0.01%	$0.22	15.11%
MCLL.TA	Michlol Finance Ltd	0.01%	$0.23	20.45%
MEGACPO.MX	Megacable Holdings, S. A. B. de C. V.	0.01%	$0.01	0.27%
MIGO.L	MIGO Opportunities Trust plc	0.01%	$0.02	11.08%
MOP.BR	Palmboomen Cultuur Maatschappij Mopoli (Palmeraies De Mopoli) N.V.	0.01%	$0.02	0.08%
MOTR.L	Motorpoint Group Plc	0.01%	$0.01	90.00%
MVNE.TA	Mivne Real Estate (K.D) Ltd	0.01%	$0.17	17.49%
NWMD.TA	NewMed Energy - Limited Partnership	0.01%	$0.21	55.07%
PAYT.TA	Payton Industries Ltd	0.01%	$0.42	32.45%
PCBT.TA	P.C.B. Technologies Ltd	0.01%	$0.08	42.47%
PCGH.L	Polar Capital Global Healthcare Trust plc	0.01%	$0.03	18.59%
PHI.L	Pacific Horizon Investment Trust PLC	0.01%	$0.06	7.60%
PRSK.TA	Prashkovsky Investments and Construction Ltd.	0.01%	$1.14	18.73%
PRV.L	Porvair plc	0.01%	$0.12	16.92%
ROTS.TA	Rotshtein Realestate Ltd	0.01%	$1.26	8.93%
RSAB.L	RSA Insurance Group plc 7.375% CUM IRR PRF GBP1	0.01%	$0.01	24.47%
SCOP.TA	Scope Metals Group Ltd.	0.01%	$2.52	21.91%
SPDV.TA	Speedvalue Ltd	0.01%	$0.02	6.80%
SPEN.TA	Shapir Engineering and Industry Ltd	0.01%	$0.21	33.33%
SVN.IC	Sildarvinnslan Hf.	0.01%	$0.01	29.60%
TASE.TA	The Tel-Aviv Stock Exchange Ltd.	0.01%	$0.54	32.76%
TFRLF.TA	Tefron Ltd.	0.01%	$0.16	17.85%
THX.L	Thor Explorations Ltd.	0.01%	$0.01	4.26%
TMRP.TA	Tamar Petroleum Ltd	0.01%	$0.30	51.20%
TPRO.MI	Technoprobe S.p.A.	0.01%	$0.00	0.73%
TRNFP.ME	PJSC Transneft	0.01%	$0.13	0.00%
VILR.TA	Villar International Ltd.	0.01%	$2.52	12.82%
VLE.L	Volvere plc	0.01%	$0.23	6.84%
VTNA.TA	Vitania Ltd.	0.01%	$0.20	64.52%
WESR.TA	Wesure Global Tech Ltd	0.01%	$0.15	15.83%
ZAIN.KW	Mobile Telecommunications Company K.S.C.P.	0.01%	$0.04	64.75%
000017.SZ	Shenzhen China Bicycle Company (Holdings) Limited	0.00%	$0.00	0.49%
000408.SZ	Zangge Mining Company Limited	0.00%	$0.00	0.10%
000550.SZ	Jiangling Motors Corporation, Ltd.	0.00%	$0.00	0.03%
000576.SZ	Guangdong Ganhua Science and Industry Co., Ltd.	0.00%	$0.00	0.26%
000677.SZ	CHTC Helon Co., Ltd.	0.00%	$0.00	0.61%
000897.SZ	Tianjin Jinbin Development Co., Ltd.	0.00%	$0.00	0.02%
000953.SZ	Guangxi Hechi Chemical Co., Ltd	0.00%	$0.00	0.42%
001750.KS	Hanyang Securities Co. Ltd.	0.00%	$0.05	0.00%
002028.SZ	Sieyuan Electric Co., Ltd.	0.00%	$0.01	0.14%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CTF Services Limited (0659.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener