DDM Analysis: 0148.HK

Valuation Snapshot

Stable Growth	$29.71 - $42.24	$35.88
Multi-Stage	$42.50 - $46.50	$44.46
Blended Fair Value	$40.17
Current Price	$25.10
Upside	60.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.37%	10.18%	0.98	1.05	3.00	2.28	1.10	0.96	2.04	1.51	0.56	0.46
YoY Growth	-	-	-7.09%	-65.01%	31.78%	107.85%	14.42%	-52.99%	34.54%	172.73%	20.00%	25.00%
Dividend Yield	-	-	5.22%	5.80%	12.08%	6.00%	3.35%	3.88%	9.75%	3.56%	2.36%	3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,885.34
(-) Cash Dividends Paid (M)	2,245.23
(=) Cash Retained (M)	2,640.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	977.07	610.67	366.40
Cash Retained (M)	2,640.11	2,640.11	2,640.11
(-) Cash Required (M)	-977.07	-610.67	-366.40
(=) Excess Retained (M)	1,663.04	2,029.44	2,273.71
(/) Shares Outstanding (M)	1,108.31	1,108.31	1,108.31
(=) Excess Retained per Share	1.50	1.83	2.05
LTM Dividend per Share	2.03	2.03	2.03
(+) Excess Retained per Share	1.50	1.83	2.05
(=) Adjusted Dividend	3.53	3.86	4.08
WACC / Discount Rate	10.66%	10.66%	10.66%
Growth Rate	-1.08%	-0.08%	0.92%
Fair Value	$29.71	$35.88	$42.24
Upside / Downside	18.36%	42.94%	68.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,885.34	4,881.52	4,877.70	4,873.89	4,870.08	4,866.27	5,012.26
Payout Ratio	45.96%	54.77%	63.58%	72.38%	81.19%	90.00%	92.50%
Projected Dividends (M)	2,245.23	2,673.45	3,101.00	3,527.89	3,954.10	4,379.64	4,636.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.66%	10.66%	10.66%
Growth Rate	-1.08%	-0.08%	0.92%
Year 1 PV (M)	2,391.66	2,415.84	2,440.01
Year 2 PV (M)	2,481.74	2,532.17	2,583.10
Year 3 PV (M)	2,525.78	2,603.15	2,682.09
Year 4 PV (M)	2,532.53	2,636.50	2,743.64
Year 5 PV (M)	2,509.42	2,638.85	2,773.56
PV of Terminal Value (M)	34,663.76	36,451.62	38,312.51
Equity Value (M)	47,104.89	49,278.13	51,534.92
Shares Outstanding (M)	1,108.31	1,108.31	1,108.31
Fair Value	$42.50	$44.46	$46.50
Upside / Downside	69.33%	77.14%	85.25%

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

Kingboard Holdings Limited (0148.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener