DDM Analysis: 1508.HK

Valuation Snapshot

Stable Growth	$4.72 - $7.41	$5.96
Multi-Stage	$8.81 - $9.70	$9.24
Blended Fair Value	$7.60
Current Price	$1.11
Upside	584.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.28%	15.11%	0.04	0.01	0.04	0.04	0.04	0.03	0.05	0.05	0.13	0.02
YoY Growth	-	-	200.00%	-68.89%	9.76%	-6.43%	41.49%	-35.76%	0.65%	-61.98%	634.83%	66.67%
Dividend Yield	-	-	5.14%	3.43%	10.30%	6.71%	6.51%	2.72%	3.44%	3.26%	7.63%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,441.51
(-) Cash Dividends Paid (M)	2,378.87
(=) Cash Retained (M)	18,062.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,088.30	2,555.19	1,533.11
Cash Retained (M)	18,062.64	18,062.64	18,062.64
(-) Cash Required (M)	-4,088.30	-2,555.19	-1,533.11
(=) Excess Retained (M)	13,974.34	15,507.45	16,529.53
(/) Shares Outstanding (M)	42,479.81	42,479.81	42,479.81
(=) Excess Retained per Share	0.33	0.37	0.39
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.33	0.37	0.39
(=) Adjusted Dividend	0.38	0.42	0.45
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.05%	-0.05%	0.95%
Fair Value	$4.72	$5.96	$7.41
Upside / Downside	325.67%	436.88%	567.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,441.51	20,430.66	20,419.80	20,408.96	20,398.12	20,387.29	20,998.91
Payout Ratio	11.64%	27.31%	42.98%	58.65%	74.33%	90.00%	92.50%
Projected Dividends (M)	2,378.87	5,579.60	8,776.94	11,970.87	15,161.41	18,348.56	19,423.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.05%	-0.05%	0.95%
Year 1 PV (M)	5,161.99	5,214.16	5,266.33
Year 2 PV (M)	7,512.27	7,664.89	7,819.03
Year 3 PV (M)	9,479.13	9,769.45	10,065.63
Year 4 PV (M)	11,107.00	11,562.86	12,032.61
Year 5 PV (M)	12,435.79	13,077.02	13,744.45
PV of Terminal Value (M)	328,411.93	345,346.14	362,971.81
Equity Value (M)	374,108.11	392,634.51	411,899.86
Shares Outstanding (M)	42,479.81	42,479.81	42,479.81
Fair Value	$8.81	$9.24	$9.70
Upside / Downside	693.40%	732.69%	773.55%

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

China Reinsurance (Group) Corporation (1508.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener