DDM Analysis: 0258.HK

Valuation Snapshot

Stable Growth	$1.96 - $2.62	$2.30
Multi-Stage	$6.27 - $6.97	$6.61
Blended Fair Value	$4.46
Current Price	$2.83
Upside	57.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-38.54%	-5.27%	0.01	0.02	0.05	0.05	0.10	0.17	0.09	0.09	0.04	0.02
YoY Growth	-	-	-17.58%	-65.17%	0.00%	-50.00%	-38.89%	90.89%	0.78%	95.79%	172.66%	-35.40%
Dividend Yield	-	-	0.50%	1.11%	3.29%	2.45%	5.34%	8.65%	3.98%	2.58%	1.73%	0.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	982.28
(-) Cash Dividends Paid (M)	75.52
(=) Cash Retained (M)	906.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	196.46	122.78	73.67
Cash Retained (M)	906.76	906.76	906.76
(-) Cash Required (M)	-196.46	-122.78	-73.67
(=) Excess Retained (M)	710.30	783.97	833.09
(/) Shares Outstanding (M)	2,114.27	2,114.27	2,114.27
(=) Excess Retained per Share	0.34	0.37	0.39
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.34	0.37	0.39
(=) Adjusted Dividend	0.37	0.41	0.43
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-10.61%	-9.61%	-8.61%
Fair Value	$1.96	$2.30	$2.62
Upside / Downside	-30.79%	-18.66%	-7.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	982.28	887.89	802.58	725.46	655.76	592.75	610.53
Payout Ratio	7.69%	24.15%	40.61%	57.08%	73.54%	90.00%	92.50%
Projected Dividends (M)	75.52	214.43	325.95	414.06	482.23	533.47	564.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-10.61%	-9.61%	-8.61%
Year 1 PV (M)	199.39	201.62	203.85
Year 2 PV (M)	281.83	288.17	294.58
Year 3 PV (M)	332.90	344.19	355.74
Year 4 PV (M)	360.51	376.91	393.87
Year 5 PV (M)	370.84	392.05	414.22
PV of Terminal Value (M)	11,704.89	12,374.40	13,074.21
Equity Value (M)	13,250.35	13,977.35	14,736.47
Shares Outstanding (M)	2,114.27	2,114.27	2,114.27
Fair Value	$6.27	$6.61	$6.97
Upside / Downside	121.45%	133.60%	146.29%

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

Tomson Group Limited (0258.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener