DDM Analysis: 2678.HK

Valuation Snapshot

Stable Growth	$13.79 - $21.41	$17.31
Multi-Stage	$30.92 - $34.11	$32.48
Blended Fair Value	$24.90
Current Price	$3.54
Upside	603.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-22.94%	-9.71%	0.09	0.00	0.83	0.57	0.14	0.33	0.37	0.43	0.25	0.16
YoY Growth	-	-	0.00%	-100.00%	45.27%	320.84%	-59.19%	-9.73%	-14.09%	74.95%	58.12%	-38.21%
Dividend Yield	-	-	2.42%	0.00%	15.12%	6.85%	2.44%	4.27%	4.72%	4.95%	2.62%	3.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,343.87
(-) Cash Dividends Paid (M)	83.47
(=) Cash Retained (M)	1,260.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	268.77	167.98	100.79
Cash Retained (M)	1,260.39	1,260.39	1,260.39
(-) Cash Required (M)	-268.77	-167.98	-100.79
(=) Excess Retained (M)	991.62	1,092.41	1,159.60
(/) Shares Outstanding (M)	918.00	918.00	918.00
(=) Excess Retained per Share	1.08	1.19	1.26
LTM Dividend per Share	0.09	0.09	0.09
(+) Excess Retained per Share	1.08	1.19	1.26
(=) Adjusted Dividend	1.17	1.28	1.35
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-1.99%	-0.99%	0.01%
Fair Value	$13.79	$17.31	$21.41
Upside / Downside	289.48%	389.09%	504.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,343.87	1,330.56	1,317.39	1,304.34	1,291.43	1,278.64	1,317.00
Payout Ratio	6.21%	22.97%	39.73%	56.48%	73.24%	90.00%	92.50%
Projected Dividends (M)	83.47	305.62	523.36	736.75	945.87	1,150.78	1,218.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-1.99%	-0.99%	0.01%
Year 1 PV (M)	284.51	287.41	290.31
Year 2 PV (M)	453.55	462.86	472.25
Year 3 PV (M)	594.39	612.77	631.52
Year 4 PV (M)	710.39	739.82	770.17
Year 5 PV (M)	804.58	846.47	890.09
PV of Terminal Value (M)	25,540.27	26,870.08	28,254.71
Equity Value (M)	28,387.69	29,819.41	31,309.06
Shares Outstanding (M)	918.00	918.00	918.00
Fair Value	$30.92	$32.48	$34.11
Upside / Downside	773.54%	817.60%	863.44%

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

Ticker

Industry

Sector

Texhong Textile Group Limited (2678.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener