DDM Analysis: 1133.HK

Valuation Snapshot

Stable Growth	$251.12 - $295.86	$277.26
Multi-Stage	$171.01 - $187.70	$179.20
Blended Fair Value	$228.23
Current Price	$5.34
Upside	4,174.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.36%	-3.46%	0.13	0.10	0.13	0.15	0.14	0.08	0.07	0.08	0.15	0.16
YoY Growth	-	-	22.64%	-20.02%	-13.33%	9.18%	76.40%	4.71%	-9.53%	-44.74%	-5.62%	-13.06%
Dividend Yield	-	-	5.35%	5.59%	4.71%	5.22%	7.34%	3.87%	2.12%	3.02%	4.59%	5.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,226.33
(-) Cash Dividends Paid (M)	440.10
(=) Cash Retained (M)	2,786.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	645.27	403.29	241.97
Cash Retained (M)	2,786.23	2,786.23	2,786.23
(-) Cash Required (M)	-645.27	-403.29	-241.97
(=) Excess Retained (M)	2,140.97	2,382.94	2,544.26
(/) Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
(=) Excess Retained per Share	0.99	1.10	1.17
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.99	1.10	1.17
(=) Adjusted Dividend	1.19	1.30	1.38
WACC / Discount Rate	2.21%	2.21%	2.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$251.12	$277.26	$295.86
Upside / Downside	4,602.58%	5,092.20%	5,440.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,226.33	3,436.04	3,659.39	3,897.25	4,150.57	4,420.36	4,552.97
Payout Ratio	13.64%	28.91%	44.18%	59.46%	74.73%	90.00%	92.50%
Projected Dividends (M)	440.10	993.45	1,616.88	2,317.16	3,101.64	3,978.32	4,211.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.21%	2.21%	2.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	962.84	971.97	981.10
Year 2 PV (M)	1,518.78	1,547.71	1,576.91
Year 3 PV (M)	2,109.51	2,170.06	2,231.77
Year 4 PV (M)	2,736.69	2,841.93	2,950.19
Year 5 PV (M)	3,402.06	3,566.38	3,736.99
PV of Terminal Value (M)	360,145.42	377,540.58	395,601.49
Equity Value (M)	370,875.30	388,638.63	407,078.44
Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
Fair Value	$171.01	$179.20	$187.70
Upside / Downside	3,102.45%	3,255.83%	3,415.06%

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

Harbin Electric Company Limited (1133.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener