DDM Analysis: 3788.HK

Valuation Snapshot

Stable Growth	$7.93 - $41.23	$16.01
Multi-Stage	$6.05 - $6.63	$6.33
Blended Fair Value	$11.17
Current Price	$2.09
Upside	434.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.73%	6.65%	0.04	0.02	0.12	0.11	0.10	0.02	0.01	0.17	0.00	0.00
YoY Growth	-	-	80.51%	-83.77%	10.49%	11.09%	502.75%	114.94%	-95.32%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	5.02%	2.58%	17.75%	10.28%	8.77%	1.13%	0.89%	15.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403.40
(-) Cash Dividends Paid (M)	145.86
(=) Cash Retained (M)	257.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80.68	50.43	30.26
Cash Retained (M)	257.54	257.54	257.54
(-) Cash Required (M)	-80.68	-50.43	-30.26
(=) Excess Retained (M)	176.86	207.11	227.28
(/) Shares Outstanding (M)	1,921.19	1,921.19	1,921.19
(=) Excess Retained per Share	0.09	0.11	0.12
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.09	0.11	0.12
(=) Adjusted Dividend	0.17	0.18	0.19
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.14%	5.14%	6.14%
Fair Value	$7.93	$16.01	$41.23
Upside / Downside	279.32%	666.00%	1,872.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403.40	424.15	445.96	468.89	493.00	518.35	533.90
Payout Ratio	36.16%	46.93%	57.70%	68.46%	79.23%	90.00%	92.50%
Projected Dividends (M)	145.86	199.04	257.29	321.02	390.61	466.52	493.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.14%	5.14%	6.14%
Year 1 PV (M)	185.38	187.16	188.94
Year 2 PV (M)	223.18	227.49	231.84
Year 3 PV (M)	259.34	266.89	274.58
Year 4 PV (M)	293.91	305.36	317.14
Year 5 PV (M)	326.93	342.93	359.55
PV of Terminal Value (M)	10,334.24	10,840.02	11,365.41
Equity Value (M)	11,622.98	12,169.84	12,737.45
Shares Outstanding (M)	1,921.19	1,921.19	1,921.19
Fair Value	$6.05	$6.33	$6.63
Upside / Downside	189.47%	203.09%	217.22%

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

China Hanking Holdings Limited (3788.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener