DDM Analysis: 0291.HK

Valuation Snapshot

Stable Growth	$304.02 - $540.23	$506.27
Multi-Stage	$86.23 - $94.38	$90.23
Blended Fair Value	$298.25
Current Price	$22.81
Upside	1,207.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	47.18%	28.40%	1.04	0.59	0.54	0.39	0.17	0.15	0.18	0.17	0.00	3.62
YoY Growth	-	-	75.98%	9.89%	35.75%	128.34%	15.20%	-17.57%	5.21%	0.00%	-100.00%	4,152.90%
Dividend Yield	-	-	4.37%	2.07%	1.11%	0.76%	0.29%	0.39%	0.76%	0.74%	0.00%	23.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,812.57
(-) Cash Dividends Paid (M)	3,838.89
(=) Cash Retained (M)	4,973.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,762.51	1,101.57	660.94
Cash Retained (M)	4,973.68	4,973.68	4,973.68
(-) Cash Required (M)	-1,762.51	-1,101.57	-660.94
(=) Excess Retained (M)	3,211.17	3,872.11	4,312.74
(/) Shares Outstanding (M)	3,244.18	3,244.18	3,244.18
(=) Excess Retained per Share	0.99	1.19	1.33
LTM Dividend per Share	1.18	1.18	1.18
(+) Excess Retained per Share	0.99	1.19	1.33
(=) Adjusted Dividend	2.17	2.38	2.51
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$304.02	$506.27	$540.23
Upside / Downside	1,232.82%	2,119.53%	2,268.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,812.57	9,385.39	9,995.44	10,645.14	11,337.08	12,073.99	12,436.21
Payout Ratio	43.56%	52.85%	62.14%	71.42%	80.71%	90.00%	92.50%
Projected Dividends (M)	3,838.89	4,960.11	6,210.86	7,603.25	9,150.42	10,866.59	11,503.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,624.32	4,668.15	4,711.99
Year 2 PV (M)	5,398.41	5,501.23	5,605.03
Year 3 PV (M)	6,161.27	6,338.14	6,518.36
Year 4 PV (M)	6,913.04	7,178.90	7,452.35
Year 5 PV (M)	7,653.83	8,023.51	8,407.34
PV of Terminal Value (M)	248,989.25	261,015.53	273,502.07
Equity Value (M)	279,740.12	292,725.46	306,197.14
Shares Outstanding (M)	3,244.18	3,244.18	3,244.18
Fair Value	$86.23	$90.23	$94.38
Upside / Downside	278.03%	295.58%	313.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

China Resources Beer (Holdings) Company Limited (0291.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener