DDM Analysis: 0992.HK

Valuation Snapshot

Stable Growth	$1.78 - $3.25	$2.39
Multi-Stage	$1.53 - $1.68	$1.60
Blended Fair Value	$1.99
Current Price	$1.48
Upside	34.72%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.95%	6.41%	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03	0.03	0.03
YoY Growth	-	-	4.30%	0.77%	20.88%	10.26%	-0.12%	7.53%	6.20%	1.02%	-0.65%	16.04%
Dividend Yield	-	-	3.72%	3.04%	4.09%	3.76%	2.77%	5.77%	3.74%	5.16%	4.38%	4.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,628.25
(-) Cash Dividends Paid (M)	134.48
(=) Cash Retained (M)	1,493.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	325.65	203.53	122.12
Cash Retained (M)	1,493.77	1,493.77	1,493.77
(-) Cash Required (M)	-325.65	-203.53	-122.12
(=) Excess Retained (M)	1,168.12	1,290.24	1,371.65
(/) Shares Outstanding (M)	13,620.22	13,620.22	13,620.22
(=) Excess Retained per Share	0.09	0.09	0.10
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.09	0.09	0.10
(=) Adjusted Dividend	0.10	0.10	0.11
WACC / Discount Rate	10.03%	10.03%	10.03%
Growth Rate	4.41%	5.41%	6.41%
Fair Value	$1.78	$2.39	$3.25
Upside / Downside	20.02%	61.20%	119.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,628.25	1,716.29	1,809.09	1,906.90	2,010.01	2,118.69	2,182.25
Payout Ratio	8.26%	24.61%	40.96%	57.30%	73.65%	90.00%	92.50%
Projected Dividends (M)	134.48	422.33	740.92	1,092.73	1,480.41	1,906.82	2,018.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.03%	10.03%	10.03%
Growth Rate	4.41%	5.41%	6.41%
Year 1 PV (M)	380.20	383.84	387.48
Year 2 PV (M)	600.46	612.02	623.68
Year 3 PV (M)	797.22	820.35	843.92
Year 4 PV (M)	972.31	1,010.10	1,048.98
Year 5 PV (M)	1,127.43	1,182.46	1,239.63
PV of Terminal Value (M)	16,981.30	17,810.26	18,671.28
Equity Value (M)	20,858.92	21,819.02	22,814.97
Shares Outstanding (M)	13,620.22	13,620.22	13,620.22
Fair Value	$1.53	$1.60	$1.68
Upside / Downside	3.48%	8.24%	13.18%

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

Lenovo Group Limited (0992.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener