DDM Analysis: 0837.HK

Valuation Snapshot

Stable Growth	$39.57 - $137.30	$65.24
Multi-Stage	$38.88 - $42.65	$40.73
Blended Fair Value	$52.98
Current Price	$5.34
Upside	892.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.40%	3.64%	0.36	0.23	0.33	0.16	0.25	0.45	0.26	0.23	0.24	0.26
YoY Growth	-	-	58.23%	-31.24%	104.05%	-35.14%	-44.55%	76.48%	12.63%	-5.41%	-6.95%	2.38%
Dividend Yield	-	-	6.63%	5.09%	10.91%	5.70%	6.88%	8.82%	6.31%	5.57%	7.01%	7.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	360.27
(-) Cash Dividends Paid (M)	90.00
(=) Cash Retained (M)	270.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	72.05	45.03	27.02
Cash Retained (M)	270.27	270.27	270.27
(-) Cash Required (M)	-72.05	-45.03	-27.02
(=) Excess Retained (M)	198.22	225.24	243.25
(/) Shares Outstanding (M)	248.71	248.71	248.71
(=) Excess Retained per Share	0.80	0.91	0.98
LTM Dividend per Share	0.36	0.36	0.36
(+) Excess Retained per Share	0.80	0.91	0.98
(=) Adjusted Dividend	1.16	1.27	1.34
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	3.42%	4.42%	5.42%
Fair Value	$39.57	$65.24	$137.30
Upside / Downside	640.97%	1,121.63%	2,471.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	360.27	376.17	392.79	410.13	428.24	447.15	460.57
Payout Ratio	24.98%	37.98%	50.99%	63.99%	77.00%	90.00%	92.50%
Projected Dividends (M)	90.00	142.89	200.27	262.45	329.73	402.44	426.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	3.42%	4.42%	5.42%
Year 1 PV (M)	132.95	134.24	135.52
Year 2 PV (M)	173.39	176.76	180.16
Year 3 PV (M)	211.42	217.61	223.92
Year 4 PV (M)	247.14	256.84	266.82
Year 5 PV (M)	280.66	294.50	308.87
PV of Terminal Value (M)	8,625.66	9,050.84	9,492.63
Equity Value (M)	9,671.22	10,130.78	10,607.93
Shares Outstanding (M)	248.71	248.71	248.71
Fair Value	$38.88	$40.73	$42.65
Upside / Downside	628.18%	662.78%	698.71%

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

Ticker

Industry

Sector

Carpenter Tan Holdings Limited (0837.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener