DDM Analysis: 1157.HK

Valuation Snapshot

Stable Growth	$4.03 - $6.11	$5.01
Multi-Stage	$7.27 - $7.96	$7.61
Blended Fair Value	$6.31
Current Price	$5.32
Upside	18.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.46%	4.12%	0.39	0.38	0.42	0.45	0.30	0.40	0.31	0.31	0.31	0.23
YoY Growth	-	-	3.16%	-10.32%	-6.17%	51.01%	-25.46%	28.23%	2.51%	-0.82%	31.10%	-10.36%
Dividend Yield	-	-	7.35%	7.80%	11.67%	11.17%	3.20%	7.79%	9.04%	12.71%	8.34%	9.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,997.11
(-) Cash Dividends Paid (M)	3,581.31
(=) Cash Retained (M)	415.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	799.42	499.64	299.78
Cash Retained (M)	415.80	415.80	415.80
(-) Cash Required (M)	-799.42	-499.64	-299.78
(=) Excess Retained (M)	-383.62	-83.84	116.02
(/) Shares Outstanding (M)	8,745.87	8,745.87	8,745.87
(=) Excess Retained per Share	-0.04	-0.01	0.01
LTM Dividend per Share	0.41	0.41	0.41
(+) Excess Retained per Share	-0.04	-0.01	0.01
(=) Adjusted Dividend	0.37	0.40	0.42
WACC / Discount Rate	7.97%	7.97%	7.97%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$4.03	$5.01	$6.11
Upside / Downside	-24.30%	-5.90%	14.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,997.11	3,996.43	3,995.75	3,995.07	3,994.39	3,993.71	4,113.52
Payout Ratio	89.60%	89.68%	89.76%	89.84%	89.92%	90.00%	92.50%
Projected Dividends (M)	3,581.31	3,583.92	3,586.52	3,589.13	3,591.73	3,594.34	3,805.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.97%	7.97%	7.97%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	3,286.18	3,319.38	3,352.57
Year 2 PV (M)	3,015.36	3,076.60	3,138.45
Year 3 PV (M)	2,766.87	2,851.58	2,938.00
Year 4 PV (M)	2,538.85	2,643.01	2,750.34
Year 5 PV (M)	2,329.62	2,449.70	2,574.68
PV of Terminal Value (M)	49,625.13	52,183.04	54,845.37
Equity Value (M)	63,562.00	66,523.30	69,599.41
Shares Outstanding (M)	8,745.87	8,745.87	8,745.87
Fair Value	$7.27	$7.61	$7.96
Upside / Downside	36.61%	42.97%	49.59%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 78 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688625.SS	GCH Technology Co., Ltd.	1.73%	$0.71	35.67%
ATCO-A.ST	Atlas Copco AB	1.73%	$2.90	51.19%
KAZT.ME	PJSC KuibyshevAzot	1.73%	$7.20	9.57%
PROT.OL	Protector Forsikring ASA	1.73%	$9.02	32.47%
018260.KS	Samsung SDS Co.,Ltd.	1.72%	$3,013.94	30.15%
029460.KS	KC Co., Ltd.	1.72%	$456.82	6.78%
3308.HK	Golden Eagle Retail Group Limited	1.72%	$0.12	9.52%
403870.KQ	HPSP Co., Ltd.	1.72%	$593.50	58.19%
688128.SS	China National Electric Apparatus Research Institute Co., Ltd.	1.72%	$0.50	38.48%
9516.SR	Natural Gas Distribution Company	1.72%	$0.50	31.24%
AMRT.JK	PT Sumber Alfaria Trijaya Tbk	1.72%	$34.11	46.22%
CENTEL-R.BK	Central Plaza Hotel Public Company Limited	1.72%	$0.59	47.25%
EMP-A.TO	Empire Company Limited	1.72%	$0.83	27.46%
LSNG.ME	Public Joint stock company Rosseti Lenenergo	1.72%	$0.26	7.85%
MAD.AX	Mader Group Limited	1.72%	$0.13	28.01%
RUSTA.ST	Rusta AB (publ)	1.72%	$1.45	47.44%
000655.SZ	Shandong Jinling Mining Co., Ltd.	1.71%	$0.16	35.18%
002166.SZ	Guilin Layn Natural Ingredients Corp.	1.71%	$0.14	79.28%
009140.KS	Kyungin Electronics Co., Ltd	1.71%	$350.02	24.51%
009290.KS	Kwang Dong Pharmaceutical Co., Ltd.	1.71%	$100.14	13.46%
300196.SZ	Jiangsu Changhai Composite Materials Co., Ltd	1.71%	$0.25	30.44%
300973.SZ	Ligao Foods Co.Ltd	1.71%	$0.73	40.03%
4144.SR	Raoom Trading Co.	1.71%	$1.12	83.18%
601801.SS	Anhui Xinhua Media Co., Ltd.	1.71%	$0.11	25.98%
688358.SS	Chison Medical Technologies Co., Ltd.	1.71%	$0.51	42.24%
CAMBI.OL	Cambi ASA	1.71%	$0.30	30.04%
ICOS.MI	Intercos S.p.A.	1.71%	$0.19	37.87%
MZX.DE	Masterflex SE	1.71%	$0.24	28.96%
SKIS-B.ST	SkiStar AB (publ)	1.71%	$2.80	39.71%
000990.KS	DB HiTek Co. Ltd.	1.70%	$1,253.06	20.53%
001207.SZ	Shandong Link Science and Technology Co.,Ltd.	1.70%	$0.43	27.93%
002593.SZ	Xiamen Sunrise Group Co., Ltd.	1.70%	$0.10	81.27%
300218.SZ	Anhui Anli Material Technology Co., Ltd.	1.70%	$0.28	35.78%
300509.SZ	Jiangsu Newamstar Packaging Machinery Co.,Ltd	1.70%	$0.22	66.41%
300999.SZ	Yihai Kerry Arawana Holdings Co., Ltd	1.70%	$0.49	69.28%
301665.SZ	CAC Nantong Chemical Co Ltd	1.70%	$0.48	46.18%
600004.SS	Guangzhou Baiyun International Airport Co., Ltd.	1.70%	$0.16	28.12%
600279.SS	Chongqing Port Co.,Ltd.	1.70%	$0.09	21.95%
601512.SS	China-Singapore Suzhou Industrial Park Development Group Co., Ltd.	1.70%	$0.15	28.77%
603612.SS	Sunstone Development Co., Ltd.	1.70%	$0.40	27.82%
000905.SZ	Xiamen Port Development Co., Ltd.	1.69%	$0.22	79.86%
000949.SZ	Xinxiang Chemical Fiber Co., Ltd.	1.69%	$0.09	86.02%
600814.SS	Hangzhou Jiebai Group Co., Limited	1.69%	$0.14	51.31%
688772.SS	Zhuhai CosMX Battery Co., Ltd.	1.69%	$0.36	74.20%
7631.TWO	Genii Ideas Co., Ltd.	1.69%	$2.16	47.81%
BFT.WA	Benefit Systems S.A.	1.69%	$60.53	37.69%
CJT.TO	Cargojet Inc.	1.69%	$1.45	17.55%
002243.SZ	Shenzhen Leaguer Co., Ltd.	1.68%	$0.17	88.79%
161890.KS	Kolmar Korea Co., Ltd.	1.68%	$1,095.50	22.79%
300041.SZ	Hubei Huitian New Materials Co., Ltd.	1.68%	$0.19	68.24%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zoomlion Heavy Industry Science and Technology Co., Ltd. (1157.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener