DDM Analysis: 3898.HK

Valuation Snapshot

Stable Growth	$260.64 - $550.67	$516.06
Multi-Stage	$83.29 - $91.19	$87.17
Blended Fair Value	$301.61
Current Price	$28.83
Upside	946.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.42%	10.59%	0.81	0.58	0.46	0.47	0.38	0.39	0.40	0.39	0.42	0.36
YoY Growth	-	-	39.29%	25.10%	-1.98%	23.44%	-2.85%	-0.55%	2.37%	-6.96%	16.70%	20.88%
Dividend Yield	-	-	2.69%	2.31%	1.55%	1.90%	1.57%	1.88%	1.05%	1.27%	1.14%	0.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,867.25
(-) Cash Dividends Paid (M)	1,128.78
(=) Cash Retained (M)	2,738.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	773.45	483.41	290.04
Cash Retained (M)	2,738.47	2,738.47	2,738.47
(-) Cash Required (M)	-773.45	-483.41	-290.04
(=) Excess Retained (M)	1,965.02	2,255.06	2,448.43
(/) Shares Outstanding (M)	1,396.66	1,396.66	1,396.66
(=) Excess Retained per Share	1.41	1.61	1.75
LTM Dividend per Share	0.81	0.81	0.81
(+) Excess Retained per Share	1.41	1.61	1.75
(=) Adjusted Dividend	2.22	2.42	2.56
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$260.64	$516.06	$550.67
Upside / Downside	804.04%	1,690.01%	1,810.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,867.25	4,118.62	4,386.33	4,671.44	4,975.08	5,298.46	5,457.42
Payout Ratio	29.19%	41.35%	53.51%	65.68%	77.84%	90.00%	92.50%
Projected Dividends (M)	1,128.78	1,703.07	2,347.25	3,067.98	3,872.49	4,768.62	5,048.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,585.65	1,600.68	1,615.71
Year 2 PV (M)	2,034.74	2,073.50	2,112.62
Year 3 PV (M)	2,476.15	2,547.23	2,619.66
Year 4 PV (M)	2,909.98	3,021.89	3,136.99
Year 5 PV (M)	3,336.31	3,497.46	3,664.77
PV of Terminal Value (M)	103,980.86	109,003.17	114,217.70
Equity Value (M)	116,323.69	121,743.93	127,367.46
Shares Outstanding (M)	1,396.66	1,396.66	1,396.66
Fair Value	$83.29	$87.17	$91.19
Upside / Downside	188.89%	202.35%	216.32%

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

Zhuzhou CRRC Times Electric Co., Ltd. (3898.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener