DDM Analysis: 1070.HK

Valuation Snapshot

Stable Growth	$13.10 - $24.58	$17.77
Multi-Stage	$21.16 - $23.26	$22.19
Blended Fair Value	$19.98
Current Price	$9.54
Upside	109.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.01%	0.00%	0.21	0.13	0.17	0.11	0.19	0.18	0.22	0.02	0.00	0.03
YoY Growth	-	-	65.87%	-23.58%	50.32%	-41.58%	4.19%	-18.85%	991.07%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.24%	3.54%	4.99%	3.28%	3.13%	5.56%	4.99%	0.56%	0.00%	0.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,199.87
(-) Cash Dividends Paid (M)	403.35
(=) Cash Retained (M)	1,796.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	439.97	274.98	164.99
Cash Retained (M)	1,796.52	1,796.52	1,796.52
(-) Cash Required (M)	-439.97	-274.98	-164.99
(=) Excess Retained (M)	1,356.54	1,521.53	1,631.53
(/) Shares Outstanding (M)	2,521.56	2,521.56	2,521.56
(=) Excess Retained per Share	0.54	0.60	0.65
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.54	0.60	0.65
(=) Adjusted Dividend	0.70	0.76	0.81
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.01%	2.01%	3.01%
Fair Value	$13.10	$17.77	$24.58
Upside / Downside	37.30%	86.27%	157.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,199.87	2,244.02	2,289.05	2,334.99	2,381.86	2,429.66	2,502.55
Payout Ratio	18.34%	32.67%	47.00%	61.33%	75.67%	90.00%	92.50%
Projected Dividends (M)	403.35	733.08	1,075.88	1,432.15	1,802.28	2,186.69	2,314.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.01%	2.01%	3.01%
Year 1 PV (M)	682.30	689.05	695.81
Year 2 PV (M)	932.00	950.54	969.27
Year 3 PV (M)	1,154.68	1,189.32	1,224.64
Year 4 PV (M)	1,352.46	1,406.82	1,462.80
Year 5 PV (M)	1,527.26	1,604.38	1,684.58
PV of Terminal Value (M)	47,708.35	50,117.22	52,622.42
Equity Value (M)	53,357.05	55,957.33	58,659.51
Shares Outstanding (M)	2,521.56	2,521.56	2,521.56
Fair Value	$21.16	$22.19	$23.26
Upside / Downside	121.81%	132.62%	143.85%

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

TCL Electronics Holdings Limited (1070.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener