DDM Analysis: 0027.HK

Valuation Snapshot

Stable Growth	$24.60 - $34.51	$29.53
Multi-Stage	$56.70 - $62.59	$59.58
Blended Fair Value	$44.56
Current Price	$34.85
Upside	27.85%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.36%	-3.28%	0.80	0.20	0.30	0.00	0.45	0.90	0.90	0.58	0.32	0.41
YoY Growth	-	-	300.12%	-33.17%	0.00%	-100.00%	-50.49%	0.26%	55.60%	79.34%	-21.22%	-63.36%
Dividend Yield	-	-	2.42%	0.46%	0.58%	0.00%	0.74%	1.57%	1.80%	0.96%	0.95%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,937.28
(-) Cash Dividends Paid (M)	4,371.51
(=) Cash Retained (M)	13,565.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,587.46	2,242.16	1,345.30
Cash Retained (M)	13,565.78	13,565.78	13,565.78
(-) Cash Required (M)	-3,587.46	-2,242.16	-1,345.30
(=) Excess Retained (M)	9,978.32	11,323.61	12,220.48
(/) Shares Outstanding (M)	4,376.52	4,376.52	4,376.52
(=) Excess Retained per Share	2.28	2.59	2.79
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	2.28	2.59	2.79
(=) Adjusted Dividend	3.28	3.59	3.79
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-5.28%	-4.28%	-3.28%
Fair Value	$24.60	$29.53	$34.51
Upside / Downside	-29.41%	-15.27%	-0.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,937.28	17,169.99	16,435.52	15,732.47	15,059.50	14,415.31	14,847.77
Payout Ratio	24.37%	37.50%	50.62%	63.75%	76.87%	90.00%	92.50%
Projected Dividends (M)	4,371.51	6,438.21	8,320.09	10,029.20	11,576.87	12,973.78	13,734.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-5.28%	-4.28%	-3.28%
Year 1 PV (M)	5,934.88	5,997.54	6,060.19
Year 2 PV (M)	7,070.05	7,220.12	7,371.76
Year 3 PV (M)	7,856.11	8,107.56	8,364.32
Year 4 PV (M)	8,359.48	8,718.12	9,088.18
Year 5 PV (M)	8,635.78	9,101.36	9,586.80
PV of Terminal Value (M)	210,279.14	221,615.76	233,436.13
Equity Value (M)	248,135.45	260,760.45	273,907.38
Shares Outstanding (M)	4,376.52	4,376.52	4,376.52
Fair Value	$56.70	$59.58	$62.59
Upside / Downside	62.69%	70.97%	79.59%

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

Ticker

Industry

Sector

Galaxy Entertainment Group Limited (0027.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener