DDM Analysis: 2388.HK

Valuation Snapshot

Stable Growth	$99.14 - $177.22	$131.97
Multi-Stage	$150.18 - $164.76	$157.33
Blended Fair Value	$144.65
Current Price	$34.10
Upside	324.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.16%	5.44%	1.71	1.44	1.13	1.24	1.44	1.47	1.30	1.27	1.93	1.12
YoY Growth	-	-	19.34%	27.17%	-9.02%	-13.69%	-1.98%	12.67%	3.00%	-34.59%	72.67%	10.89%
Dividend Yield	-	-	6.87%	6.91%	4.25%	4.86%	6.12%	5.43%	4.48%	3.17%	6.97%	4.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	76,110.00
(-) Cash Dividends Paid (M)	36,391.00
(=) Cash Retained (M)	39,719.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,222.00	9,513.75	5,708.25
Cash Retained (M)	39,719.00	39,719.00	39,719.00
(-) Cash Required (M)	-15,222.00	-9,513.75	-5,708.25
(=) Excess Retained (M)	24,497.00	30,205.25	34,010.75
(/) Shares Outstanding (M)	10,572.78	10,572.78	10,572.78
(=) Excess Retained per Share	2.32	2.86	3.22
LTM Dividend per Share	3.44	3.44	3.44
(+) Excess Retained per Share	2.32	2.86	3.22
(=) Adjusted Dividend	5.76	6.30	6.66
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.16%	2.16%	3.16%
Fair Value	$99.14	$131.97	$177.22
Upside / Downside	190.74%	287.01%	419.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	76,110.00	77,752.87	79,431.20	81,145.75	82,897.32	84,686.70	87,227.30
Payout Ratio	47.81%	56.25%	64.69%	73.13%	81.56%	90.00%	92.50%
Projected Dividends (M)	36,391.00	43,736.73	51,382.62	59,338.22	67,613.32	76,218.03	80,685.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.16%	2.16%	3.16%
Year 1 PV (M)	40,462.28	40,862.27	41,262.26
Year 2 PV (M)	43,976.88	44,850.64	45,733.00
Year 3 PV (M)	46,983.64	48,390.83	49,825.83
Year 4 PV (M)	49,527.74	51,515.39	53,562.28
Year 5 PV (M)	51,650.91	54,254.85	56,962.77
PV of Terminal Value (M)	1,355,263.39	1,423,588.05	1,494,640.96
Equity Value (M)	1,587,864.84	1,663,462.02	1,741,987.09
Shares Outstanding (M)	10,572.78	10,572.78	10,572.78
Fair Value	$150.18	$157.33	$164.76
Upside / Downside	340.42%	361.39%	383.17%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

BOC Hong Kong (Holdings) Limited (2388.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener