DDM Analysis: 0288.HK

Valuation Snapshot

Stable Growth	$2.24 - $3.76	$2.91
Multi-Stage	$4.63 - $5.08	$4.85
Blended Fair Value	$3.88
Current Price	$0.96
Upside	303.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.89%	0.00%	0.04	0.04	0.02	0.03	0.05	0.03	0.04	0.04	0.02	0.00
YoY Growth	-	-	17.14%	57.56%	-6.33%	-44.57%	59.73%	-25.74%	3.27%	58.77%	0.00%	0.00%
Dividend Yield	-	-	5.78%	5.92%	4.17%	4.13%	5.57%	2.84%	5.11%	3.31%	2.97%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,444.00
(-) Cash Dividends Paid (M)	2,009.00
(=) Cash Retained (M)	435.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	488.80	305.50	183.30
Cash Retained (M)	435.00	435.00	435.00
(-) Cash Required (M)	-488.80	-305.50	-183.30
(=) Excess Retained (M)	-53.80	129.50	251.70
(/) Shares Outstanding (M)	12,830.08	12,830.08	12,830.08
(=) Excess Retained per Share	0.00	0.01	0.02
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.00	0.01	0.02
(=) Adjusted Dividend	0.15	0.17	0.18
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.45%	0.55%	1.55%
Fair Value	$2.24	$2.91	$3.76
Upside / Downside	133.41%	202.62%	290.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,444.00	2,457.44	2,470.95	2,484.54	2,498.20	2,511.94	2,587.29
Payout Ratio	82.20%	83.76%	85.32%	86.88%	88.44%	90.00%	92.50%
Projected Dividends (M)	2,009.00	2,058.38	2,108.23	2,158.58	2,209.41	2,260.74	2,393.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.45%	0.55%	1.55%
Year 1 PV (M)	1,916.95	1,936.21	1,955.46
Year 2 PV (M)	1,828.48	1,865.40	1,902.69
Year 3 PV (M)	1,743.52	1,796.59	1,850.72
Year 4 PV (M)	1,661.96	1,729.75	1,799.60
Year 5 PV (M)	1,583.73	1,664.89	1,749.34
PV of Terminal Value (M)	50,654.36	53,250.16	55,951.30
Equity Value (M)	59,388.99	62,242.99	65,209.12
Shares Outstanding (M)	12,830.08	12,830.08	12,830.08
Fair Value	$4.63	$4.85	$5.08
Upside / Downside	381.43%	404.56%	428.61%

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

WH Group Limited (0288.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener