DDM Analysis: 0267.HK

Valuation Snapshot

Stable Growth	$117.55 - $595.79	$210.64
Multi-Stage	$104.33 - $114.38	$109.26
Blended Fair Value	$159.95
Current Price	$10.78
Upside	1,383.77%
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	$117.55	$210.64	$595.79
Upside / Downside	990.43%	1,853.96%	5,426.78%

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)	46,635.58	47,085.14	47,534.69
Year 2 PV (M)	57,109.31	58,215.65	59,332.60
Year 3 PV (M)	67,041.72	68,999.25	70,994.52
Year 4 PV (M)	76,453.05	79,443.88	82,521.62
Year 5 PV (M)	85,362.88	89,557.32	93,915.04
PV of Terminal Value (M)	2,702,394.20	2,835,180.63	2,973,136.25
Equity Value (M)	3,034,996.74	3,178,481.87	3,327,434.72
Shares Outstanding (M)	29,090.13	29,090.13	29,090.13
Fair Value	$104.33	$109.26	$114.38
Upside / Downside	867.82%	913.57%	961.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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