DDM Analysis: 1888.HK

Valuation Snapshot

Stable Growth	$7.23 - $10.82	$8.94
Multi-Stage	$16.88 - $18.58	$17.71
Blended Fair Value	$13.32
Current Price	$9.56
Upside	39.38%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.48%	-0.78%	0.16	0.35	1.50	2.50	0.69	0.44	0.69	0.80	0.72	0.16
YoY Growth	-	-	-54.29%	-76.67%	-40.00%	261.66%	55.56%	-35.81%	-13.56%	11.35%	356.10%	-8.89%
Dividend Yield	-	-	2.22%	5.64%	17.48%	18.85%	5.46%	4.60%	10.71%	6.32%	9.44%	4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,744.57
(-) Cash Dividends Paid (M)	1,591.20
(=) Cash Retained (M)	1,153.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	548.91	343.07	205.84
Cash Retained (M)	1,153.37	1,153.37	1,153.37
(-) Cash Required (M)	-548.91	-343.07	-205.84
(=) Excess Retained (M)	604.46	810.30	947.53
(/) Shares Outstanding (M)	3,120.28	3,120.28	3,120.28
(=) Excess Retained per Share	0.19	0.26	0.30
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.19	0.26	0.30
(=) Adjusted Dividend	0.70	0.77	0.81
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.78%	-1.78%	-0.78%
Fair Value	$7.23	$8.94	$10.82
Upside / Downside	-24.35%	-6.52%	13.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,744.57	2,695.65	2,647.60	2,600.40	2,554.05	2,508.52	2,583.78
Payout Ratio	57.98%	64.38%	70.79%	77.19%	83.60%	90.00%	92.50%
Projected Dividends (M)	1,591.20	1,735.49	1,874.12	2,007.26	2,135.06	2,257.67	2,389.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.78%	-1.78%	-0.78%
Year 1 PV (M)	1,610.31	1,626.87	1,643.43
Year 2 PV (M)	1,613.52	1,646.88	1,680.59
Year 3 PV (M)	1,603.49	1,653.49	1,704.51
Year 4 PV (M)	1,582.56	1,648.69	1,716.87
Year 5 PV (M)	1,552.74	1,634.26	1,719.17
PV of Terminal Value (M)	44,712.18	47,059.57	49,504.54
Equity Value (M)	52,674.80	55,269.76	57,969.10
Shares Outstanding (M)	3,120.28	3,120.28	3,120.28
Fair Value	$16.88	$17.71	$18.58
Upside / Downside	76.58%	85.28%	94.33%

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

Kingboard Laminates Holdings Limited (1888.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener