DDM Analysis: 3692.HK

Valuation Snapshot

Stable Growth	$43.24 - $152.56	$71.59
Multi-Stage	$59.55 - $65.44	$62.44
Blended Fair Value	$67.02
Current Price	$27.14
Upside	146.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.38%	0.00%	0.31	0.11	0.12	0.06	0.70	0.25	0.00	0.07	0.40	0.00
YoY Growth	-	-	184.99%	-8.44%	86.99%	-90.93%	180.00%	0.00%	-100.00%	-82.94%	0.00%	0.00%
Dividend Yield	-	-	1.91%	0.76%	0.91%	0.41%	2.22%	1.08%	0.00%	0.42%	2.27%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,495.41
(-) Cash Dividends Paid (M)	2,510.43
(=) Cash Retained (M)	6,984.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,899.08	1,186.93	712.16
Cash Retained (M)	6,984.98	6,984.98	6,984.98
(-) Cash Required (M)	-1,899.08	-1,186.93	-712.16
(=) Excess Retained (M)	5,085.90	5,798.05	6,272.82
(/) Shares Outstanding (M)	5,988.04	5,988.04	5,988.04
(=) Excess Retained per Share	0.85	0.97	1.05
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	0.85	0.97	1.05
(=) Adjusted Dividend	1.27	1.39	1.47
WACC / Discount Rate	5.38%	5.38%	5.38%
Growth Rate	2.38%	3.38%	4.38%
Fair Value	$43.24	$71.59	$152.56
Upside / Downside	59.32%	163.78%	462.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,495.41	9,816.12	10,147.67	10,490.41	10,844.73	11,211.02	11,547.35
Payout Ratio	26.44%	39.15%	51.86%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	2,510.43	3,843.08	5,262.89	6,774.22	8,381.64	10,089.92	10,681.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.38%	5.38%	5.38%
Growth Rate	2.38%	3.38%	4.38%
Year 1 PV (M)	3,611.56	3,646.84	3,682.11
Year 2 PV (M)	4,647.88	4,739.13	4,831.26
Year 3 PV (M)	5,622.20	5,788.56	5,958.17
Year 4 PV (M)	6,537.20	6,796.38	7,063.19
Year 5 PV (M)	7,395.47	7,763.78	8,146.62
PV of Terminal Value (M)	328,789.47	345,163.94	362,184.39
Equity Value (M)	356,603.78	373,898.62	391,865.75
Shares Outstanding (M)	5,988.04	5,988.04	5,988.04
Fair Value	$59.55	$62.44	$65.44
Upside / Downside	119.43%	130.07%	141.13%

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

Hansoh Pharmaceutical Group Company Limited (3692.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener