DDM Analysis: 0029.HK

Valuation Snapshot

Stable Growth	$57.03 - $73.10	$65.63
Multi-Stage	$101.49 - $113.11	$107.17
Blended Fair Value	$86.40
Current Price	$13.12
Upside	558.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-31.69%	-14.18%	0.01	0.01	0.02	0.01	0.06	0.07	0.05	0.05	0.05	0.05
YoY Growth	-	-	0.00%	-33.31%	50.02%	-83.33%	-10.77%	29.09%	0.03%	0.66%	12.09%	0.00%
Dividend Yield	-	-	0.08%	0.13%	0.14%	0.10%	0.43%	0.57%	0.64%	0.69%	0.70%	1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,291.36
(-) Cash Dividends Paid (M)	4.76
(=) Cash Retained (M)	5,286.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,058.27	661.42	396.85
Cash Retained (M)	5,286.61	5,286.61	5,286.61
(-) Cash Required (M)	-1,058.27	-661.42	-396.85
(=) Excess Retained (M)	4,228.33	4,625.18	4,889.75
(/) Shares Outstanding (M)	237.70	237.70	237.70
(=) Excess Retained per Share	17.79	19.46	20.57
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	17.79	19.46	20.57
(=) Adjusted Dividend	17.81	19.48	20.59
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-16.18%	-15.18%	-14.18%
Fair Value	$57.03	$65.63	$73.10
Upside / Downside	334.68%	400.21%	457.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,291.36	4,488.26	3,807.05	3,229.23	2,739.11	2,323.38	2,393.08
Payout Ratio	0.09%	18.07%	36.05%	54.04%	72.02%	90.00%	92.50%
Projected Dividends (M)	4.76	811.11	1,372.59	1,744.94	1,972.65	2,091.04	2,213.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-16.18%	-15.18%	-14.18%
Year 1 PV (M)	728.70	737.40	746.09
Year 2 PV (M)	1,107.84	1,134.43	1,161.34
Year 3 PV (M)	1,265.28	1,311.10	1,358.02
Year 4 PV (M)	1,285.06	1,347.49	1,412.16
Year 5 PV (M)	1,223.78	1,298.54	1,376.91
PV of Terminal Value (M)	18,514.79	19,645.86	20,831.55
Equity Value (M)	24,125.45	25,474.82	26,886.07
Shares Outstanding (M)	237.70	237.70	237.70
Fair Value	$101.49	$107.17	$113.11
Upside / Downside	673.58%	716.85%	762.10%

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

Dynamic Holdings Limited (0029.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener