DDM Analysis: 1133.HK

Valuation Snapshot

Stable Growth	$120.84 - $295.86	$277.26
Multi-Stage	$42.41 - $46.45	$44.39
Blended Fair Value	$160.83
Current Price	$5.34
Upside	2,911.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.36%	-3.46%	0.13	0.10	0.13	0.15	0.14	0.08	0.07	0.08	0.15	0.16
YoY Growth	-	-	22.64%	-20.02%	-13.33%	9.18%	76.40%	4.71%	-9.53%	-44.74%	-5.62%	-13.06%
Dividend Yield	-	-	5.35%	5.59%	4.71%	5.22%	7.34%	3.87%	2.12%	3.02%	4.59%	5.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,226.33
(-) Cash Dividends Paid (M)	440.10
(=) Cash Retained (M)	2,786.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	645.27	403.29	241.97
Cash Retained (M)	2,786.23	2,786.23	2,786.23
(-) Cash Required (M)	-645.27	-403.29	-241.97
(=) Excess Retained (M)	2,140.97	2,382.94	2,544.26
(/) Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
(=) Excess Retained per Share	0.99	1.10	1.17
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.99	1.10	1.17
(=) Adjusted Dividend	1.19	1.30	1.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$120.84	$277.26	$295.86
Upside / Downside	2,162.88%	5,092.20%	5,440.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,226.33	3,436.04	3,659.39	3,897.25	4,150.57	4,420.36	4,552.97
Payout Ratio	13.64%	28.91%	44.18%	59.46%	74.73%	90.00%	92.50%
Projected Dividends (M)	440.10	993.45	1,616.88	2,317.16	3,101.64	3,978.32	4,211.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	923.72	932.48	941.23
Year 2 PV (M)	1,397.87	1,424.49	1,451.37
Year 3 PV (M)	1,862.68	1,916.15	1,970.63
Year 4 PV (M)	2,318.29	2,407.44	2,499.15
Year 5 PV (M)	2,764.84	2,898.38	3,037.03
PV of Terminal Value (M)	82,702.16	86,696.71	90,844.13
Equity Value (M)	91,969.56	96,275.65	100,743.55
Shares Outstanding (M)	2,168.72	2,168.72	2,168.72
Fair Value	$42.41	$44.39	$46.45
Upside / Downside	694.14%	731.33%	769.91%

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

Harbin Electric Company Limited (1133.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener