DDM Analysis: 1070.HK

Valuation Snapshot

Stable Growth	$13.10 - $24.58	$17.77
Multi-Stage	$21.16 - $23.26	$22.19
Blended Fair Value	$19.98
Current Price	$9.54
Upside	109.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.01%	0.00%	0.21	0.13	0.17	0.11	0.19	0.18	0.22	0.02	0.00	0.03
YoY Growth	-	-	65.87%	-23.58%	50.32%	-41.58%	4.19%	-18.85%	991.07%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.24%	3.54%	4.99%	3.28%	3.13%	5.56%	4.99%	0.56%	0.00%	0.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,199.87
(-) Cash Dividends Paid (M)	403.35
(=) Cash Retained (M)	1,796.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	439.97	274.98	164.99
Cash Retained (M)	1,796.52	1,796.52	1,796.52
(-) Cash Required (M)	-439.97	-274.98	-164.99
(=) Excess Retained (M)	1,356.54	1,521.53	1,631.53
(/) Shares Outstanding (M)	2,521.56	2,521.56	2,521.56
(=) Excess Retained per Share	0.54	0.60	0.65
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.54	0.60	0.65
(=) Adjusted Dividend	0.70	0.76	0.81
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.01%	2.01%	3.01%
Fair Value	$13.10	$17.77	$24.58
Upside / Downside	37.29%	86.26%	157.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,199.87	2,244.02	2,289.05	2,334.99	2,381.86	2,429.66	2,502.55
Payout Ratio	18.34%	32.67%	47.00%	61.33%	75.67%	90.00%	92.50%
Projected Dividends (M)	403.35	733.08	1,075.88	1,432.15	1,802.28	2,186.69	2,314.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	1.01%	2.01%	3.01%
Year 1 PV (M)	682.30	689.05	695.81
Year 2 PV (M)	931.99	950.53	969.26
Year 3 PV (M)	1,154.67	1,189.31	1,224.63
Year 4 PV (M)	1,352.44	1,406.79	1,462.78
Year 5 PV (M)	1,527.24	1,604.35	1,684.54
PV of Terminal Value (M)	47,702.05	50,110.60	52,615.46
Equity Value (M)	53,350.68	55,950.63	58,652.48
Shares Outstanding (M)	2,521.56	2,521.56	2,521.56
Fair Value	$21.16	$22.19	$23.26
Upside / Downside	121.78%	132.59%	143.82%

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

TCL Electronics Holdings Limited (1070.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener