DDM Analysis: 0023.HK

Valuation Snapshot

Stable Growth	$23.49 - $34.65	$28.84
Multi-Stage	$43.09 - $47.34	$45.17
Blended Fair Value	$37.00
Current Price	$12.10
Upside	205.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.29%	5.85%	0.66	0.52	0.76	0.64	0.51	0.31	0.31	0.94	0.28	0.31
YoY Growth	-	-	27.09%	-31.08%	18.51%	24.15%	65.01%	-1.08%	-66.65%	234.45%	-8.69%	-17.56%
Dividend Yield	-	-	6.71%	5.48%	7.99%	5.69%	3.10%	1.79%	1.26%	2.78%	0.95%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,902.00
(-) Cash Dividends Paid (M)	3,453.00
(=) Cash Retained (M)	4,449.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,580.40	987.75	592.65
Cash Retained (M)	4,449.00	4,449.00	4,449.00
(-) Cash Required (M)	-1,580.40	-987.75	-592.65
(=) Excess Retained (M)	2,868.60	3,461.25	3,856.35
(/) Shares Outstanding (M)	2,643.52	2,643.52	2,643.52
(=) Excess Retained per Share	1.09	1.31	1.46
LTM Dividend per Share	1.31	1.31	1.31
(+) Excess Retained per Share	1.09	1.31	1.46
(=) Adjusted Dividend	2.39	2.62	2.77
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$23.49	$28.84	$34.65
Upside / Downside	94.09%	138.34%	186.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,902.00	7,822.98	7,744.75	7,667.30	7,590.63	7,514.72	7,740.17
Payout Ratio	43.70%	52.96%	62.22%	71.48%	80.74%	90.00%	92.50%
Projected Dividends (M)	3,453.00	4,142.91	4,818.68	5,480.52	6,128.64	6,763.25	7,159.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,798.03	3,836.79	3,875.54
Year 2 PV (M)	4,049.80	4,132.87	4,216.78
Year 3 PV (M)	4,222.60	4,353.18	4,486.44
Year 4 PV (M)	4,328.87	4,508.28	4,693.21
Year 5 PV (M)	4,379.44	4,607.49	4,844.94
PV of Terminal Value (M)	93,118.44	97,967.33	103,016.15
Equity Value (M)	113,897.18	119,405.94	125,133.06
Shares Outstanding (M)	2,643.52	2,643.52	2,643.52
Fair Value	$43.09	$45.17	$47.34
Upside / Downside	256.08%	273.30%	291.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

The Bank of East Asia, Limited (0023.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener