DDM Analysis: 0799.HK

Valuation Snapshot

Stable Growth	$10.01 - $15.18	$12.44
Multi-Stage	$20.87 - $23.00	$21.91
Blended Fair Value	$17.18
Current Price	$4.40
Upside	290.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-23.40%	-0.16%	0.08	0.00	0.00	0.69	0.71	0.32	0.35	0.56	0.25	0.25
YoY Growth	-	-	0.00%	0.00%	-100.00%	-2.98%	122.87%	-9.54%	-37.59%	123.82%	0.10%	194.97%
Dividend Yield	-	-	2.07%	0.00%	0.00%	9.93%	8.73%	5.53%	3.28%	6.58%	4.82%	7.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,336.95
(-) Cash Dividends Paid (M)	170.66
(=) Cash Retained (M)	1,166.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	267.39	167.12	100.27
Cash Retained (M)	1,166.29	1,166.29	1,166.29
(-) Cash Required (M)	-267.39	-167.12	-100.27
(=) Excess Retained (M)	898.90	999.17	1,066.02
(/) Shares Outstanding (M)	1,160.41	1,160.41	1,160.41
(=) Excess Retained per Share	0.77	0.86	0.92
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.77	0.86	0.92
(=) Adjusted Dividend	0.92	1.01	1.07
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-2.16%	-1.16%	-0.16%
Fair Value	$10.01	$12.44	$15.18
Upside / Downside	127.49%	182.74%	244.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,336.95	1,321.44	1,306.12	1,290.97	1,275.99	1,261.20	1,299.03
Payout Ratio	12.76%	28.21%	43.66%	59.11%	74.55%	90.00%	92.50%
Projected Dividends (M)	170.66	372.80	570.24	763.04	951.29	1,135.08	1,201.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-2.16%	-1.16%	-0.16%
Year 1 PV (M)	345.37	348.90	352.43
Year 2 PV (M)	489.41	499.47	509.63
Year 3 PV (M)	606.71	625.50	644.68
Year 4 PV (M)	700.74	729.83	759.82
Year 5 PV (M)	774.60	815.00	857.07
PV of Terminal Value (M)	21,300.33	22,411.34	23,568.23
Equity Value (M)	24,217.16	25,430.04	26,691.85
Shares Outstanding (M)	1,160.41	1,160.41	1,160.41
Fair Value	$20.87	$21.91	$23.00
Upside / Downside	374.31%	398.06%	422.77%

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

Analysis Mode

Ticker

Industry

Sector

IGG Inc (0799.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener