DDM Analysis: 0688.HK

Valuation Snapshot

Stable Growth	$34.55 - $53.30	$43.26
Multi-Stage	$83.87 - $92.41	$88.06
Blended Fair Value	$65.66
Current Price	$13.62
Upside	382.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.73%	4.97%	0.69	0.69	0.99	0.98	0.91	0.83	0.71	0.64	0.64	0.52
YoY Growth	-	-	-0.89%	-30.46%	1.37%	7.68%	9.93%	15.89%	10.97%	-0.06%	24.55%	22.67%
Dividend Yield	-	-	5.52%	5.24%	4.83%	5.31%	5.40%	2.73%	2.66%	2.45%	3.14%	1.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,170.58
(-) Cash Dividends Paid (M)	15,821.36
(=) Cash Retained (M)	25,349.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,234.12	5,146.32	3,087.79
Cash Retained (M)	25,349.22	25,349.22	25,349.22
(-) Cash Required (M)	-8,234.12	-5,146.32	-3,087.79
(=) Excess Retained (M)	17,115.10	20,202.89	22,261.42
(/) Shares Outstanding (M)	10,944.88	10,944.88	10,944.88
(=) Excess Retained per Share	1.56	1.85	2.03
LTM Dividend per Share	1.45	1.45	1.45
(+) Excess Retained per Share	1.56	1.85	2.03
(=) Adjusted Dividend	3.01	3.29	3.48
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-2.31%	-1.31%	-0.31%
Fair Value	$34.55	$43.26	$53.30
Upside / Downside	153.68%	217.63%	291.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,170.58	40,629.63	40,095.79	39,568.96	39,049.06	38,535.99	39,692.07
Payout Ratio	38.43%	48.74%	59.06%	69.37%	79.69%	90.00%	92.50%
Projected Dividends (M)	15,821.36	19,804.12	23,679.48	27,449.59	31,116.54	34,682.39	36,715.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-2.31%	-1.31%	-0.31%
Year 1 PV (M)	18,459.98	18,648.95	18,837.92
Year 2 PV (M)	20,574.22	20,997.61	21,425.31
Year 3 PV (M)	22,231.19	22,920.94	23,624.81
Year 4 PV (M)	23,490.58	24,467.34	25,474.24
Year 5 PV (M)	24,405.47	25,680.49	27,008.24
PV of Terminal Value (M)	808,815.83	851,070.86	895,073.75
Equity Value (M)	917,977.28	963,786.18	1,011,444.27
Shares Outstanding (M)	10,944.88	10,944.88	10,944.88
Fair Value	$83.87	$88.06	$92.41
Upside / Downside	515.81%	546.54%	578.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

China Overseas Land & Investment Limited (0688.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener