DDM Analysis: 3692.HK

Valuation Snapshot

Stable Growth	$43.24 - $152.56	$71.59
Multi-Stage	$59.55 - $65.44	$62.44
Blended Fair Value	$67.02
Current Price	$27.14
Upside	146.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.38%	0.00%	0.31	0.11	0.12	0.06	0.70	0.25	0.00	0.07	0.40	0.00
YoY Growth	-	-	184.99%	-8.44%	86.99%	-90.93%	180.00%	0.00%	-100.00%	-82.94%	0.00%	0.00%
Dividend Yield	-	-	1.91%	0.76%	0.91%	0.41%	2.22%	1.08%	0.00%	0.42%	2.27%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,495.41
(-) Cash Dividends Paid (M)	2,510.43
(=) Cash Retained (M)	6,984.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,899.08	1,186.93	712.16
Cash Retained (M)	6,984.98	6,984.98	6,984.98
(-) Cash Required (M)	-1,899.08	-1,186.93	-712.16
(=) Excess Retained (M)	5,085.90	5,798.05	6,272.82
(/) Shares Outstanding (M)	5,988.04	5,988.04	5,988.04
(=) Excess Retained per Share	0.85	0.97	1.05
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	0.85	0.97	1.05
(=) Adjusted Dividend	1.27	1.39	1.47
WACC / Discount Rate	5.38%	5.38%	5.38%
Growth Rate	2.38%	3.38%	4.38%
Fair Value	$43.24	$71.59	$152.56
Upside / Downside	59.32%	163.78%	462.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,495.41	9,816.12	10,147.67	10,490.41	10,844.73	11,211.02	11,547.35
Payout Ratio	26.44%	39.15%	51.86%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	2,510.43	3,843.08	5,262.89	6,774.22	8,381.64	10,089.92	10,681.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.38%	5.38%	5.38%
Growth Rate	2.38%	3.38%	4.38%
Year 1 PV (M)	3,611.56	3,646.84	3,682.11
Year 2 PV (M)	4,647.88	4,739.13	4,831.26
Year 3 PV (M)	5,622.20	5,788.56	5,958.17
Year 4 PV (M)	6,537.20	6,796.38	7,063.19
Year 5 PV (M)	7,395.47	7,763.78	8,146.62
PV of Terminal Value (M)	328,789.47	345,163.94	362,184.39
Equity Value (M)	356,603.78	373,898.62	391,865.75
Shares Outstanding (M)	5,988.04	5,988.04	5,988.04
Fair Value	$59.55	$62.44	$65.44
Upside / Downside	119.43%	130.07%	141.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hansoh Pharmaceutical Group Company Limited (3692.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener