DDM Analysis: 5819.KL

Valuation Snapshot

Stable Growth	$96.23 - $411.24	$236.84
Multi-Stage	$50.74 - $55.57	$53.11
Blended Fair Value	$144.97
Current Price	$19.60
Upside	639.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.30%	7.22%	0.71	0.63	0.58	0.53	0.35	0.50	0.48	0.46	0.41	0.37
YoY Growth	-	-	12.73%	8.66%	9.02%	53.06%	-30.42%	4.20%	4.36%	12.20%	9.55%	5.63%
Dividend Yield	-	-	3.60%	2.91%	2.96%	2.58%	1.83%	3.30%	2.91%	2.22%	2.57%	2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,273.44
(-) Cash Dividends Paid (M)	574.01
(=) Cash Retained (M)	3,699.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	854.69	534.18	320.51
Cash Retained (M)	3,699.43	3,699.43	3,699.43
(-) Cash Required (M)	-854.69	-534.18	-320.51
(=) Excess Retained (M)	2,844.74	3,165.25	3,378.92
(/) Shares Outstanding (M)	2,061.27	2,061.27	2,061.27
(=) Excess Retained per Share	1.38	1.54	1.64
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	1.38	1.54	1.64
(=) Adjusted Dividend	1.66	1.81	1.92
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.22%	6.22%	7.22%
Fair Value	$96.23	$236.84	$411.24
Upside / Downside	390.95%	1,108.35%	1,998.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,273.44	4,539.31	4,821.71	5,121.69	5,440.32	5,778.78	5,952.15
Payout Ratio	13.43%	28.75%	44.06%	59.37%	74.69%	90.00%	92.50%
Projected Dividends (M)	574.01	1,304.85	2,124.41	3,040.89	4,063.18	5,200.90	5,505.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.22%	6.22%	7.22%
Year 1 PV (M)	1,207.62	1,219.09	1,230.57
Year 2 PV (M)	1,819.58	1,854.33	1,889.41
Year 3 PV (M)	2,410.46	2,479.84	2,550.54
Year 4 PV (M)	2,980.80	3,095.74	3,213.97
Year 5 PV (M)	3,531.11	3,702.13	3,879.70
PV of Terminal Value (M)	92,642.88	97,129.65	101,788.59
Equity Value (M)	104,592.45	109,480.78	114,552.78
Shares Outstanding (M)	2,061.27	2,061.27	2,061.27
Fair Value	$50.74	$53.11	$55.57
Upside / Downside	158.89%	170.99%	183.54%

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

Mode

Ticker

Industry

Sector

Hong Leong Bank Berhad (5819.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener