DDM Analysis: 0586.HK

Valuation Snapshot

Stable Growth	$39.42 - $80.89	$55.30
Multi-Stage	$51.38 - $56.38	$53.84
Blended Fair Value	$54.57
Current Price	$8.26
Upside	560.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.72%	3.35%	0.28	0.38	0.63	0.61	0.61	0.50	0.44	0.27	0.27	0.33
YoY Growth	-	-	-26.07%	-38.53%	3.08%	0.26%	20.77%	13.24%	63.69%	0.86%	-19.03%	61.90%
Dividend Yield	-	-	4.54%	6.55%	4.18%	2.19%	2.13%	1.84%	2.42%	1.96%	2.43%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,950.83
(-) Cash Dividends Paid (M)	1,165.77
(=) Cash Retained (M)	2,785.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	790.17	493.85	296.31
Cash Retained (M)	2,785.07	2,785.07	2,785.07
(-) Cash Required (M)	-790.17	-493.85	-296.31
(=) Excess Retained (M)	1,994.90	2,291.21	2,488.75
(/) Shares Outstanding (M)	1,742.44	1,742.44	1,742.44
(=) Excess Retained per Share	1.14	1.31	1.43
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	1.14	1.31	1.43
(=) Adjusted Dividend	1.81	1.98	2.10
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	2.14%	3.14%	4.14%
Fair Value	$39.42	$55.30	$80.89
Upside / Downside	377.21%	569.51%	879.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,950.83	4,074.77	4,202.60	4,334.43	4,470.40	4,610.63	4,748.95
Payout Ratio	29.51%	41.61%	53.70%	65.80%	77.90%	90.00%	92.50%
Projected Dividends (M)	1,165.77	1,695.33	2,256.97	2,852.17	3,482.50	4,149.57	4,392.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	2.14%	3.14%	4.14%
Year 1 PV (M)	1,571.45	1,586.84	1,602.22
Year 2 PV (M)	1,939.18	1,977.34	2,015.87
Year 3 PV (M)	2,271.51	2,338.89	2,407.58
Year 4 PV (M)	2,570.85	2,673.02	2,778.21
Year 5 PV (M)	2,839.46	2,981.21	3,128.56
PV of Terminal Value (M)	78,336.74	82,247.46	86,312.83
Equity Value (M)	89,529.19	93,804.75	98,245.27
Shares Outstanding (M)	1,742.44	1,742.44	1,742.44
Fair Value	$51.38	$53.84	$56.38
Upside / Downside	522.05%	551.76%	582.61%

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

China Conch Venture Holdings Limited (0586.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener