DDM Analysis: 0142.HK

Valuation Snapshot

Stable Growth	$5.89 - $14.61	$8.82
Multi-Stage	$5.41 - $5.92	$5.66
Blended Fair Value	$7.24
Current Price	$0.71
Upside	922.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.87%	1.40%	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.02	0.02	0.03
YoY Growth	-	-	11.93%	7.01%	21.26%	16.96%	17.72%	-10.72%	-0.27%	0.81%	-35.76%	-0.35%
Dividend Yield	-	-	5.40%	7.03%	8.77%	5.86%	5.79%	4.61%	4.55%	2.52%	2.50%	4.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,147.10
(-) Cash Dividends Paid (M)	252.20
(=) Cash Retained (M)	894.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	229.42	143.39	86.03
Cash Retained (M)	894.90	894.90	894.90
(-) Cash Required (M)	-229.42	-143.39	-86.03
(=) Excess Retained (M)	665.48	751.51	808.87
(/) Shares Outstanding (M)	4,249.37	4,249.37	4,249.37
(=) Excess Retained per Share	0.16	0.18	0.19
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.16	0.18	0.19
(=) Adjusted Dividend	0.22	0.24	0.25
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	3.80%	4.80%	5.80%
Fair Value	$5.89	$8.82	$14.61
Upside / Downside	731.43%	1,145.12%	1,963.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,147.10	1,202.21	1,259.97	1,320.51	1,383.95	1,450.45	1,493.96
Payout Ratio	21.99%	35.59%	49.19%	62.79%	76.40%	90.00%	92.50%
Projected Dividends (M)	252.20	427.85	619.80	829.21	1,057.30	1,305.40	1,381.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	3.80%	4.80%	5.80%
Year 1 PV (M)	393.79	397.59	401.38
Year 2 PV (M)	525.05	535.21	545.48
Year 3 PV (M)	646.52	665.39	684.62
Year 4 PV (M)	758.74	788.41	818.93
Year 5 PV (M)	862.21	904.55	948.53
PV of Terminal Value (M)	19,788.88	20,760.60	21,770.13
Equity Value (M)	22,975.20	24,051.74	25,169.06
Shares Outstanding (M)	4,249.37	4,249.37	4,249.37
Fair Value	$5.41	$5.66	$5.92
Upside / Downside	663.59%	699.37%	736.50%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

First Pacific Company Limited (0142.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener