DDM Analysis: 1179.HK

Valuation Snapshot

Stable Growth	$408.94 - $746.14	$699.24
Multi-Stage	$122.41 - $133.76	$127.98
Blended Fair Value	$413.61
Current Price	$24.22
Upside	1,607.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.53%	0.00%	3.30	0.00	0.39	0.00	0.64	0.62	0.00	0.29	0.26	0.00
YoY Growth	-	-	0.00%	-100.00%	0.00%	-100.00%	3.04%	0.00%	-100.00%	10.87%	0.00%	0.00%
Dividend Yield	-	-	12.40%	0.00%	1.18%	0.00%	1.82%	2.20%	0.00%	1.17%	0.95%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,956.00
(-) Cash Dividends Paid (M)	3,907.00
(=) Cash Retained (M)	49.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	791.20	494.50	296.70
Cash Retained (M)	49.00	49.00	49.00
(-) Cash Required (M)	-791.20	-494.50	-296.70
(=) Excess Retained (M)	-742.20	-445.50	-247.70
(/) Shares Outstanding (M)	1,054.42	1,054.42	1,054.42
(=) Excess Retained per Share	-0.70	-0.42	-0.23
LTM Dividend per Share	3.71	3.71	3.71
(+) Excess Retained per Share	-0.70	-0.42	-0.23
(=) Adjusted Dividend	3.00	3.28	3.47
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$408.94	$699.24	$746.14
Upside / Downside	1,588.43%	2,787.05%	2,980.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,956.00	4,213.14	4,486.99	4,778.65	5,089.26	5,420.06	5,582.66
Payout Ratio	98.76%	97.01%	95.26%	93.50%	91.75%	90.00%	92.50%
Projected Dividends (M)	3,907.00	4,087.13	4,274.17	4,468.25	4,669.51	4,878.06	5,163.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,809.72	3,845.83	3,881.94
Year 2 PV (M)	3,713.65	3,784.38	3,855.78
Year 3 PV (M)	3,618.77	3,722.65	3,828.51
Year 4 PV (M)	3,525.08	3,660.65	3,800.09
Year 5 PV (M)	3,432.57	3,598.36	3,770.50
PV of Terminal Value (M)	110,977.10	116,337.33	121,902.72
Equity Value (M)	129,076.89	134,949.21	141,039.54
Shares Outstanding (M)	1,054.42	1,054.42	1,054.42
Fair Value	$122.41	$127.98	$133.76
Upside / Downside	405.43%	428.42%	452.27%

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

H World Group Limited (1179.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener