DDM Analysis: 2128.HK

Valuation Snapshot

Stable Growth	$11.21 - $17.48	$14.10
Multi-Stage	$22.66 - $24.96	$23.79
Blended Fair Value	$18.95
Current Price	$3.82
Upside	396.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.34%	6.62%	0.18	0.27	0.21	0.42	0.36	0.28	0.23	0.13	0.11	0.10
YoY Growth	-	-	-32.59%	28.12%	-49.21%	16.71%	26.36%	21.17%	73.95%	21.24%	6.39%	7.92%
Dividend Yield	-	-	5.59%	7.61%	2.93%	4.55%	3.48%	3.16%	6.75%	3.08%	2.45%	2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,604.26
(-) Cash Dividends Paid (M)	571.10
(=) Cash Retained (M)	3,033.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	720.85	450.53	270.32
Cash Retained (M)	3,033.15	3,033.15	3,033.15
(-) Cash Required (M)	-720.85	-450.53	-270.32
(=) Excess Retained (M)	2,312.30	2,582.62	2,762.83
(/) Shares Outstanding (M)	3,079.43	3,079.43	3,079.43
(=) Excess Retained per Share	0.75	0.84	0.90
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.75	0.84	0.90
(=) Adjusted Dividend	0.94	1.02	1.08
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.49%	-0.49%	0.51%
Fair Value	$11.21	$14.10	$17.48
Upside / Downside	193.57%	269.24%	357.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,604.26	3,586.68	3,569.20	3,551.80	3,534.48	3,517.25	3,622.76
Payout Ratio	15.85%	30.68%	45.51%	60.34%	75.17%	90.00%	92.50%
Projected Dividends (M)	571.10	1,100.26	1,624.24	2,143.09	2,656.83	3,165.52	3,351.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-1.49%	-0.49%	0.51%
Year 1 PV (M)	1,020.45	1,030.80	1,041.16
Year 2 PV (M)	1,397.14	1,425.65	1,454.45
Year 3 PV (M)	1,709.72	1,762.32	1,815.98
Year 4 PV (M)	1,965.83	2,046.87	2,130.40
Year 5 PV (M)	2,172.31	2,284.83	2,401.96
PV of Terminal Value (M)	61,523.19	64,709.84	68,027.19
Equity Value (M)	69,788.64	73,260.31	76,871.14
Shares Outstanding (M)	3,079.43	3,079.43	3,079.43
Fair Value	$22.66	$23.79	$24.96
Upside / Downside	493.27%	522.78%	553.48%

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

Analysis Mode

Ticker

Industry

Sector

China Lesso Group Holdings Limited (2128.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener