DDM Analysis: 0027.HK

Valuation Snapshot

Stable Growth	$24.60 - $34.51	$29.53
Multi-Stage	$56.70 - $62.59	$59.58
Blended Fair Value	$44.56
Current Price	$34.85
Upside	27.85%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.36%	-3.28%	0.80	0.20	0.30	0.00	0.45	0.90	0.90	0.58	0.32	0.41
YoY Growth	-	-	300.12%	-33.17%	0.00%	-100.00%	-50.49%	0.26%	55.60%	79.34%	-21.22%	-63.36%
Dividend Yield	-	-	2.42%	0.46%	0.58%	0.00%	0.74%	1.57%	1.80%	0.96%	0.95%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,937.28
(-) Cash Dividends Paid (M)	4,371.51
(=) Cash Retained (M)	13,565.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,587.46	2,242.16	1,345.30
Cash Retained (M)	13,565.78	13,565.78	13,565.78
(-) Cash Required (M)	-3,587.46	-2,242.16	-1,345.30
(=) Excess Retained (M)	9,978.32	11,323.61	12,220.48
(/) Shares Outstanding (M)	4,376.52	4,376.52	4,376.52
(=) Excess Retained per Share	2.28	2.59	2.79
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	2.28	2.59	2.79
(=) Adjusted Dividend	3.28	3.59	3.79
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-5.28%	-4.28%	-3.28%
Fair Value	$24.60	$29.53	$34.51
Upside / Downside	-29.41%	-15.27%	-0.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,937.28	17,169.99	16,435.52	15,732.47	15,059.50	14,415.31	14,847.77
Payout Ratio	24.37%	37.50%	50.62%	63.75%	76.87%	90.00%	92.50%
Projected Dividends (M)	4,371.51	6,438.21	8,320.09	10,029.20	11,576.87	12,973.78	13,734.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-5.28%	-4.28%	-3.28%
Year 1 PV (M)	5,934.88	5,997.54	6,060.19
Year 2 PV (M)	7,070.05	7,220.12	7,371.76
Year 3 PV (M)	7,856.11	8,107.56	8,364.32
Year 4 PV (M)	8,359.48	8,718.12	9,088.18
Year 5 PV (M)	8,635.78	9,101.36	9,586.80
PV of Terminal Value (M)	210,279.14	221,615.76	233,436.13
Equity Value (M)	248,135.45	260,760.45	273,907.38
Shares Outstanding (M)	4,376.52	4,376.52	4,376.52
Fair Value	$56.70	$59.58	$62.59
Upside / Downside	62.69%	70.97%	79.59%

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

Analysis Mode

Ticker

Industry

Sector

Galaxy Entertainment Group Limited (0027.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener