DDM Analysis: 2282.HK

Valuation Snapshot

Stable Growth	$71.18 - $318.94	$124.47
Multi-Stage	$52.62 - $57.54	$55.04
Blended Fair Value	$89.75
Current Price	$12.88
Upside	596.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.48%	-7.70%	0.70	0.00	0.00	0.00	0.08	0.13	0.16	0.27	0.21	1.21
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-35.16%	-20.50%	-41.66%	30.19%	-82.58%	-21.99%
Dividend Yield	-	-	7.02%	0.00%	0.00%	0.00%	0.62%	1.00%	1.22%	1.20%	1.31%	12.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,804.06
(-) Cash Dividends Paid (M)	4,934.52
(=) Cash Retained (M)	3,869.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,760.81	1,100.51	660.30
Cash Retained (M)	3,869.54	3,869.54	3,869.54
(-) Cash Required (M)	-1,760.81	-1,100.51	-660.30
(=) Excess Retained (M)	2,108.73	2,769.03	3,209.23
(/) Shares Outstanding (M)	3,815.20	3,815.20	3,815.20
(=) Excess Retained per Share	0.55	0.73	0.84
LTM Dividend per Share	1.29	1.29	1.29
(+) Excess Retained per Share	0.55	0.73	0.84
(=) Adjusted Dividend	1.85	2.02	2.13
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	4.63%	5.63%	6.63%
Fair Value	$71.18	$124.47	$318.94
Upside / Downside	452.66%	866.35%	2,376.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,804.06	9,300.10	9,824.09	10,377.61	10,962.31	11,579.95	11,927.35
Payout Ratio	56.05%	62.84%	69.63%	76.42%	83.21%	90.00%	92.50%
Projected Dividends (M)	4,934.52	5,844.05	6,840.41	7,930.49	9,121.70	10,421.96	11,032.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	4.63%	5.63%	6.63%
Year 1 PV (M)	5,392.49	5,444.03	5,495.57
Year 2 PV (M)	5,824.16	5,936.02	6,048.94
Year 3 PV (M)	6,230.55	6,410.91	6,594.70
Year 4 PV (M)	6,612.68	6,869.12	7,132.95
Year 5 PV (M)	6,971.51	7,311.07	7,663.74
PV of Terminal Value (M)	169,739.08	178,006.67	186,593.32
Equity Value (M)	200,770.47	209,977.81	219,529.22
Shares Outstanding (M)	3,815.20	3,815.20	3,815.20
Fair Value	$52.62	$55.04	$57.54
Upside / Downside	308.57%	327.31%	346.74%

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

MGM China Holdings Limited (2282.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener