DDM Analysis: 2111.HK

Valuation Snapshot

Stable Growth	$92.04 - $181.06	$169.68
Multi-Stage	$28.07 - $30.72	$29.37
Blended Fair Value	$99.52
Current Price	$2.43
Upside	3,995.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.83%	21.83%	0.25	0.10	0.19	0.15	0.06	0.07	0.06	0.09	0.15	0.10
YoY Growth	-	-	159.56%	-50.10%	28.05%	156.90%	-13.43%	13.91%	-37.49%	-37.64%	49.35%	194.63%
Dividend Yield	-	-	8.10%	8.42%	16.31%	7.13%	4.64%	3.05%	2.99%	1.93%	2.53%	2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	946.65
(-) Cash Dividends Paid (M)	355.93
(=) Cash Retained (M)	590.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	189.33	118.33	71.00
Cash Retained (M)	590.72	590.72	590.72
(-) Cash Required (M)	-189.33	-118.33	-71.00
(=) Excess Retained (M)	401.39	472.39	519.72
(/) Shares Outstanding (M)	1,039.81	1,039.81	1,039.81
(=) Excess Retained per Share	0.39	0.45	0.50
LTM Dividend per Share	0.34	0.34	0.34
(+) Excess Retained per Share	0.39	0.45	0.50
(=) Adjusted Dividend	0.73	0.80	0.84
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$92.04	$169.68	$181.06
Upside / Downside	3,687.47%	6,882.60%	7,350.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	946.65	1,008.18	1,073.71	1,143.50	1,217.83	1,296.99	1,335.90
Payout Ratio	37.60%	48.08%	58.56%	69.04%	79.52%	90.00%	92.50%
Projected Dividends (M)	355.93	484.72	628.76	789.47	968.42	1,167.29	1,235.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	451.56	455.84	460.12
Year 2 PV (M)	545.68	556.07	566.56
Year 3 PV (M)	638.29	656.61	675.28
Year 4 PV (M)	729.41	757.46	786.31
Year 5 PV (M)	819.06	858.62	899.69
PV of Terminal Value (M)	25,999.91	27,255.71	28,559.58
Equity Value (M)	29,183.91	30,540.32	31,947.56
Shares Outstanding (M)	1,039.81	1,039.81	1,039.81
Fair Value	$28.07	$29.37	$30.72
Upside / Downside	1,055.01%	1,108.69%	1,164.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 58 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
000597.SZ	Northeast Pharmaceutical Group Co., Ltd.	2.72%	$0.14	54.16%
002282.SZ	Bosun Co., Ltd.	2.72%	$0.20	57.69%
005300.KS	Lotte Chilsung Beverage Co., Ltd.	2.72%	$3,646.40	52.67%
3019.TW	Asia Optical Co., Inc.	2.72%	$3.91	58.36%
5469.TW	HannStar Board Corporation	2.72%	$2.52	38.49%
5493.TWO	Sanlien Technology Corp.	2.72%	$2.47	57.58%
605001.SS	Qingdao Victall Railway Co., Ltd.	2.72%	$0.21	76.35%
6727.T	Wacom Co., Ltd.	2.72%	$22.04	70.93%
BEM-R.BK	Bangkok Expressway and Metro Public Company Limited	2.72%	$0.15	59.21%
BTE	Baytex Energy Corp.	2.72%	$0.09	32.39%
CLA-B.ST	Cloetta AB (publ)	2.72%	$1.10	43.72%
EVEN3.SA	Even Construtora e Incorporadora S.A.	2.72%	$0.20	44.47%
SNZ.AX	Summerset Group Holdings Limited	2.72%	$0.29	8.91%
001270.KS	BOOKOOK Securities Co., Ltd.	2.71%	$1,510.84	29.90%
033100.KQ	Cheryong Electric Co.,Ltd.	2.71%	$1,000.15	26.62%
0RAR.L	Stratec SE	2.71%	$0.60	49.62%
2706.TW	First Hotel Company Ltd.	2.71%	$0.35	60.83%
2734.T	SALA Corporation	2.71%	$30.73	39.50%
4051.SR	Baazeem Trading Company	2.71%	$0.18	74.35%
601002.SS	Gem-Year Industrial Co.,Ltd.	2.71%	$0.14	62.84%
601326.SS	Qinhuangdao Port Co., Ltd.	2.71%	$0.09	32.66%
7224.T	ShinMaywa Industries, Ltd.	2.71%	$51.96	40.11%
AN3PG.AX	Australia and New Zealand Banking Group Ltd	2.71%	$2.76	63.53%
002478.SZ	Jiangsu Changbao Steeltube Co.,Ltd	2.70%	$0.23	32.58%
0QMS.L	dormakaba Holding AG	2.70%	$1.74	52.32%
0R9D.L	Aeroporto Guglielmo Marconi di Bologna S.p.A.	2.70%	$0.28	39.70%
2739.TW	My Humble House Hospitality Management Consulting Co., Ltd.	2.70%	$0.97	58.64%
300140.SZ	CECEP Environmental Protection Equipment Co.,Ltd.	2.70%	$0.18	68.84%
4142.SR	Riyadh Cables Group Company	2.70%	$3.50	49.02%
603100.SS	Chongqing Chuanyi Automation Co., Ltd.	2.70%	$0.62	42.77%
603871.SS	Jiayou International Logistics Co.,Ltd	2.70%	$0.38	48.36%
605028.SS	Ningbo Shimao Energy Co.,Ltd	2.70%	$0.80	77.70%
6705.TWO	MARTAS Precision Slide Co.,Ltd	2.70%	$1.84	41.49%
688571.SS	Hangzhou Toka Ink Co., Ltd.	2.70%	$0.20	73.79%
8390.TWO	Jiin Yeeh Ding Enterprises Corp.	2.70%	$2.49	40.37%
8936.TWO	Kuo Toong International Co., Ltd.	2.70%	$1.48	43.88%
CMRY.JK	PT Cisarua Mountain Dairy Tbk	2.70%	$150.01	60.59%
CRJ.WA	Creepy Jar S.A.	2.70%	$10.93	46.34%
DHG.AX	Domain Holdings Australia Limited	2.70%	$0.12	84.16%
SYNSAM.ST	Synsam AB (publ)	2.70%	$1.80	63.88%
300481.SZ	Puyang Huicheng Electronic Material Co., Ltd.	2.69%	$0.42	80.91%
3069.KL	Mega First Corporation Berhad	2.69%	$0.09	20.68%
3147.TWO	Jetwell Computer Co., Ltd.	2.69%	$4.46	37.85%
4023.T	Kureha Corporation	2.69%	$109.81	52.33%
600888.SS	Xinjiang Joinworld Co.,Ltd.	2.69%	$0.22	47.19%
601139.SS	Shenzhen Gas Corporation Ltd.	2.69%	$0.18	41.90%
6462.T	Riken Corporation	2.69%	$100.25	21.01%
8261.TW	Advanced Power Electronics Co., Ltd.	2.69%	$2.49	49.60%
GPG.ST	Genova Property Group AB (publ)	2.69%	$1.07	19.48%
QB7.DE	Quirin Privatbank AG	2.69%	$0.09	18.14%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Best Pacific International Holdings Limited (2111.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener