DDM Analysis: 0066.HK

Valuation Snapshot

Stable Growth	$82.85 - $182.68	$119.25
Multi-Stage	$115.87 - $126.98	$121.32
Blended Fair Value	$120.29
Current Price	$28.20
Upside	326.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.63%	4.86%	1.28	1.22	1.38	1.15	1.09	1.07	0.21	2.47	2.98	0.92
YoY Growth	-	-	4.62%	-11.29%	19.50%	5.24%	2.39%	419.05%	-91.66%	-17.02%	221.99%	16.26%
Dividend Yield	-	-	4.72%	4.09%	3.33%	2.75%	2.53%	2.32%	0.50%	5.39%	7.90%	2.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,111.00
(-) Cash Dividends Paid (M)	21,082.00
(=) Cash Retained (M)	6,029.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,422.20	3,388.88	2,033.33
Cash Retained (M)	6,029.00	6,029.00	6,029.00
(-) Cash Required (M)	-5,422.20	-3,388.88	-2,033.33
(=) Excess Retained (M)	606.80	2,640.13	3,995.68
(/) Shares Outstanding (M)	6,218.00	6,218.00	6,218.00
(=) Excess Retained per Share	0.10	0.42	0.64
LTM Dividend per Share	3.39	3.39	3.39
(+) Excess Retained per Share	0.10	0.42	0.64
(=) Adjusted Dividend	3.49	3.82	4.03
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	2.10%	3.10%	4.10%
Fair Value	$82.85	$119.25	$182.68
Upside / Downside	193.81%	322.89%	547.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,111.00	27,951.27	28,817.58	29,710.73	30,631.58	31,580.96	32,528.39
Payout Ratio	77.76%	80.21%	82.66%	85.10%	87.55%	90.00%	92.50%
Projected Dividends (M)	21,082.00	22,419.55	23,819.77	25,285.24	26,818.67	28,422.86	30,088.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	2.10%	3.10%	4.10%
Year 1 PV (M)	20,867.10	21,071.48	21,275.86
Year 2 PV (M)	20,635.16	21,041.36	21,451.52
Year 3 PV (M)	20,387.91	20,992.85	21,609.65
Year 4 PV (M)	20,126.95	20,927.14	21,750.95
Year 5 PV (M)	19,853.81	20,845.32	21,876.06
PV of Terminal Value (M)	618,596.81	649,489.93	681,605.17
Equity Value (M)	720,467.74	754,368.09	789,569.20
Shares Outstanding (M)	6,218.00	6,218.00	6,218.00
Fair Value	$115.87	$121.32	$126.98
Upside / Downside	310.88%	330.21%	350.29%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

MTR Corporation Limited (0066.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener