DDM Analysis: 82020.HK

Valuation Snapshot

Stable Growth	$676.49 - $1,924.48	$1,803.52
Multi-Stage	$267.59 - $292.79	$279.96
Blended Fair Value	$1,041.74
Current Price	$86.20
Upside	1,108.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.80%	18.94%	2.09	1.38	1.29	0.83	0.48	0.49	0.83	0.67	0.53	0.46
YoY Growth	-	-	50.97%	7.20%	55.62%	71.72%	-0.85%	-41.61%	25.21%	25.69%	15.54%	24.44%
Dividend Yield	-	-	2.86%	2.08%	1.43%	0.87%	0.47%	0.78%	2.53%	2.27%	2.56%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,115.00
(-) Cash Dividends Paid (M)	11,285.00
(=) Cash Retained (M)	16,830.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,623.00	3,514.38	2,108.63
Cash Retained (M)	16,830.00	16,830.00	16,830.00
(-) Cash Required (M)	-5,623.00	-3,514.38	-2,108.63
(=) Excess Retained (M)	11,207.00	13,315.63	14,721.38
(/) Shares Outstanding (M)	2,905.40	2,905.40	2,905.40
(=) Excess Retained per Share	3.86	4.58	5.07
LTM Dividend per Share	3.88	3.88	3.88
(+) Excess Retained per Share	3.86	4.58	5.07
(=) Adjusted Dividend	7.74	8.47	8.95
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$676.49	$1,803.52	$1,924.48
Upside / Downside	684.79%	1,992.25%	2,132.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,115.00	29,942.48	31,888.74	33,961.50	36,169.00	38,519.99	39,675.59
Payout Ratio	40.14%	50.11%	60.08%	70.06%	80.03%	90.00%	92.50%
Projected Dividends (M)	11,285.00	15,004.47	19,159.78	23,791.90	28,945.24	34,667.99	36,699.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,929.30	14,061.33	14,193.36
Year 2 PV (M)	16,512.32	16,826.83	17,144.31
Year 3 PV (M)	19,035.11	19,581.54	20,138.32
Year 4 PV (M)	21,498.70	22,325.47	23,175.87
Year 5 PV (M)	23,904.10	25,058.68	26,257.44
PV of Terminal Value (M)	682,577.66	715,546.41	749,776.96
Equity Value (M)	777,457.18	813,400.26	850,686.28
Shares Outstanding (M)	2,905.40	2,905.40	2,905.40
Fair Value	$267.59	$279.96	$292.79
Upside / Downside	210.43%	224.78%	239.67%

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

ANTA Sports-r (82020.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener