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)	7,856.12	8,107.57	8,364.33
Year 4 PV (M)	8,359.49	8,718.13	9,088.19
Year 5 PV (M)	8,635.79	9,101.37	9,586.81
PV of Terminal Value (M)	210,280.17	221,616.84	233,437.26
Equity Value (M)	248,136.50	260,761.55	273,908.54
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 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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