DDM Analysis: 1361.HK

Valuation Snapshot

Stable Growth	$184.83 - $217.76	$204.08
Multi-Stage	$128.46 - $140.97	$134.60
Blended Fair Value	$169.34
Current Price	$4.55
Upside	3,621.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.90%	18.83%	0.28	0.06	0.00	0.00	0.01	0.08	0.09	0.07	0.15	0.08
YoY Growth	-	-	376.47%	0.00%	0.00%	-100.00%	-83.60%	-12.77%	32.39%	-53.59%	91.25%	60.00%
Dividend Yield	-	-	7.05%	1.96%	0.00%	0.00%	1.48%	6.46%	6.57%	3.16%	5.69%	3.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,264.09
(-) Cash Dividends Paid (M)	892.89
(=) Cash Retained (M)	1,371.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	452.82	283.01	169.81
Cash Retained (M)	1,371.20	1,371.20	1,371.20
(-) Cash Required (M)	-452.82	-283.01	-169.81
(=) Excess Retained (M)	918.38	1,088.19	1,201.39
(/) Shares Outstanding (M)	2,067.69	2,067.69	2,067.69
(=) Excess Retained per Share	0.44	0.53	0.58
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.44	0.53	0.58
(=) Adjusted Dividend	0.88	0.96	1.01
WACC / Discount Rate	1.89%	1.89%	1.89%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$184.83	$204.08	$217.76
Upside / Downside	3,962.26%	4,385.22%	4,686.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,264.09	2,411.25	2,567.98	2,734.90	2,912.67	3,101.99	3,195.05
Payout Ratio	39.44%	49.55%	59.66%	69.77%	79.89%	90.00%	92.50%
Projected Dividends (M)	892.89	1,194.76	1,532.11	1,908.27	2,326.86	2,791.79	2,955.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.89%	1.89%	1.89%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,161.61	1,172.62	1,183.63
Year 2 PV (M)	1,448.26	1,475.85	1,503.69
Year 3 PV (M)	1,753.77	1,804.12	1,855.42
Year 4 PV (M)	2,079.12	2,159.08	2,241.32
Year 5 PV (M)	2,425.34	2,542.48	2,664.11
PV of Terminal Value (M)	256,748.87	269,149.94	282,025.62
Equity Value (M)	265,616.98	278,304.09	291,473.79
Shares Outstanding (M)	2,067.69	2,067.69	2,067.69
Fair Value	$128.46	$134.60	$140.97
Upside / Downside	2,723.31%	2,858.16%	2,998.15%

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

361 Degrees International Limited (1361.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener