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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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