DDM Analysis: 0425.HK

Valuation Snapshot

Stable Growth	$677.78 - $798.54	$748.35
Multi-Stage	$531.69 - $583.65	$557.18
Blended Fair Value	$652.77
Current Price	$20.43
Upside	3,095.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.52	0.54	0.48	0.60	0.58	0.69	0.59	0.45	0.39
YoY Growth	-	-	-100.00%	-2.12%	11.90%	-20.78%	4.05%	-16.03%	17.57%	29.90%	15.51%	14.36%
Dividend Yield	-	-	0.00%	3.78%	2.87%	1.71%	1.79%	2.37%	3.12%	1.48%	2.10%	3.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,611.79
(-) Cash Dividends Paid (M)	460.64
(=) Cash Retained (M)	4,151.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	922.36	576.47	345.88
Cash Retained (M)	4,151.15	4,151.15	4,151.15
(-) Cash Required (M)	-922.36	-576.47	-345.88
(=) Excess Retained (M)	3,228.80	3,574.68	3,805.27
(/) Shares Outstanding (M)	1,148.26	1,148.26	1,148.26
(=) Excess Retained per Share	2.81	3.11	3.31
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	2.81	3.11	3.31
(=) Adjusted Dividend	3.21	3.51	3.72
WACC / Discount Rate	-0.70%	-0.70%	-0.70%
Growth Rate	5.47%	6.47%	7.47%
Fair Value	$677.78	$748.35	$798.54
Upside / Downside	3,217.56%	3,562.99%	3,808.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,611.79	4,910.27	5,228.06	5,566.42	5,926.68	6,310.25	6,499.56
Payout Ratio	9.99%	25.99%	41.99%	58.00%	74.00%	90.00%	92.50%
Projected Dividends (M)	460.64	1,276.21	2,195.42	3,228.26	4,385.60	5,679.23	6,012.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.70%	-0.70%	-0.70%
Growth Rate	5.47%	6.47%	7.47%
Year 1 PV (M)	1,273.09	1,285.16	1,297.23
Year 2 PV (M)	2,184.70	2,226.32	2,268.34
Year 3 PV (M)	3,204.64	3,296.66	3,390.43
Year 4 PV (M)	4,342.87	4,509.93	4,681.77
Year 5 PV (M)	5,610.15	5,881.19	6,162.61
PV of Terminal Value (M)	593,896.32	622,589.49	652,381.12
Equity Value (M)	610,511.77	639,788.76	670,181.49
Shares Outstanding (M)	1,148.26	1,148.26	1,148.26
Fair Value	$531.69	$557.18	$583.65
Upside / Downside	2,502.47%	2,627.28%	2,756.83%

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

Mode

Ticker

Industry

Sector

Minth Group Limited (0425.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener