DDM Analysis: 2869.HK

Valuation Snapshot

Stable Growth	$45.76 - $99.73	$93.46
Multi-Stage	$14.84 - $16.26	$15.54
Blended Fair Value	$54.50
Current Price	$4.00
Upside	1,262.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.52%	17.50%	0.14	0.09	0.17	0.17	0.07	0.06	0.04	0.03	0.01	0.08
YoY Growth	-	-	52.03%	-47.48%	0.15%	145.87%	24.03%	32.28%	34.45%	356.40%	-91.75%	207.25%
Dividend Yield	-	-	3.80%	3.41%	3.75%	2.92%	0.86%	0.74%	0.81%	0.62%	0.29%	4.56%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,587.85
(-) Cash Dividends Paid (M)	285.12
(=) Cash Retained (M)	1,302.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	317.57	198.48	119.09
Cash Retained (M)	1,302.74	1,302.74	1,302.74
(-) Cash Required (M)	-317.57	-198.48	-119.09
(=) Excess Retained (M)	985.17	1,104.26	1,183.65
(/) Shares Outstanding (M)	3,166.48	3,166.48	3,166.48
(=) Excess Retained per Share	0.31	0.35	0.37
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	0.31	0.35	0.37
(=) Adjusted Dividend	0.40	0.44	0.46
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.76	$93.46	$99.73
Upside / Downside	1,044.11%	2,236.47%	2,393.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,587.85	1,691.06	1,800.98	1,918.05	2,042.72	2,175.49	2,240.76
Payout Ratio	17.96%	32.36%	46.77%	61.18%	75.59%	90.00%	92.50%
Projected Dividends (M)	285.12	547.31	842.38	1,173.51	1,544.12	1,957.95	2,072.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	509.44	514.27	519.10
Year 2 PV (M)	729.84	743.75	757.78
Year 3 PV (M)	946.38	973.55	1,001.23
Year 4 PV (M)	1,159.10	1,203.67	1,249.52
Year 5 PV (M)	1,368.05	1,434.12	1,502.73
PV of Terminal Value (M)	42,286.51	44,328.96	46,449.59
Equity Value (M)	46,999.31	49,198.32	51,479.94
Shares Outstanding (M)	3,166.48	3,166.48	3,166.48
Fair Value	$14.84	$15.54	$16.26
Upside / Downside	271.07%	288.43%	306.44%

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

Greentown Service Group Co. Ltd. (2869.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener