DDM Analysis: 0267.HK

Valuation Snapshot

Stable Growth	$117.52 - $595.22	$210.56
Multi-Stage	$104.31 - $114.36	$109.24
Blended Fair Value	$159.90
Current Price	$10.78
Upside	1,383.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.60%	-3.90%	0.52	0.65	0.64	0.54	0.39	0.44	0.40	0.34	0.30	0.27
YoY Growth	-	-	-19.76%	2.45%	18.70%	39.74%	-12.49%	9.99%	17.65%	13.34%	10.61%	-65.30%
Dividend Yield	-	-	6.07%	8.39%	7.75%	6.99%	7.01%	4.22%	3.26%	2.99%	2.70%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,374.50
(-) Cash Dividends Paid (M)	35,599.61
(=) Cash Retained (M)	71,774.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,474.90	13,421.81	8,053.09
Cash Retained (M)	71,774.89	71,774.89	71,774.89
(-) Cash Required (M)	-21,474.90	-13,421.81	-8,053.09
(=) Excess Retained (M)	50,299.99	58,353.08	63,721.80
(/) Shares Outstanding (M)	29,090.13	29,090.13	29,090.13
(=) Excess Retained per Share	1.73	2.01	2.19
LTM Dividend per Share	1.22	1.22	1.22
(+) Excess Retained per Share	1.73	2.01	2.19
(=) Adjusted Dividend	2.95	3.23	3.41
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.74%	4.74%	5.74%
Fair Value	$117.52	$210.56	$595.22
Upside / Downside	990.19%	1,853.27%	5,421.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,374.50	112,461.87	117,790.29	123,371.17	129,216.46	135,338.71	139,398.87
Payout Ratio	33.15%	44.52%	55.89%	67.26%	78.63%	90.00%	92.50%
Projected Dividends (M)	35,599.61	50,072.18	65,836.26	82,981.73	101,604.10	121,804.84	128,943.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.74%	4.74%	5.74%
Year 1 PV (M)	46,635.33	47,084.88	47,534.43
Year 2 PV (M)	57,108.70	58,215.02	59,331.96
Year 3 PV (M)	67,040.64	68,998.13	70,993.37
Year 4 PV (M)	76,451.40	79,442.17	82,519.83
Year 5 PV (M)	85,360.57	89,554.90	93,912.50
PV of Terminal Value (M)	2,701,857.06	2,834,617.10	2,972,545.31
Equity Value (M)	3,034,453.70	3,177,912.20	3,326,837.40
Shares Outstanding (M)	29,090.13	29,090.13	29,090.13
Fair Value	$104.31	$109.24	$114.36
Upside / Downside	867.65%	913.39%	960.88%

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

CITIC Limited (0267.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener