DDM Analysis: 0267.HK

Valuation Snapshot

Stable Growth	$117.55 - $595.79	$210.64
Multi-Stage	$104.33 - $114.38	$109.26
Blended Fair Value	$159.95
Current Price	$10.78
Upside	1,383.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.60%	-3.90%	0.52	0.65	0.64	0.54	0.39	0.44	0.40	0.34	0.30	0.27
YoY Growth	-	-	-19.76%	2.45%	18.70%	39.74%	-12.49%	9.99%	17.65%	13.34%	10.61%	-65.30%
Dividend Yield	-	-	6.07%	8.39%	7.75%	6.99%	7.01%	4.22%	3.26%	2.99%	2.70%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,374.50
(-) Cash Dividends Paid (M)	35,599.61
(=) Cash Retained (M)	71,774.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,474.90	13,421.81	8,053.09
Cash Retained (M)	71,774.89	71,774.89	71,774.89
(-) Cash Required (M)	-21,474.90	-13,421.81	-8,053.09
(=) Excess Retained (M)	50,299.99	58,353.08	63,721.80
(/) Shares Outstanding (M)	29,090.13	29,090.13	29,090.13
(=) Excess Retained per Share	1.73	2.01	2.19
LTM Dividend per Share	1.22	1.22	1.22
(+) Excess Retained per Share	1.73	2.01	2.19
(=) Adjusted Dividend	2.95	3.23	3.41
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.74%	4.74%	5.74%
Fair Value	$117.55	$210.64	$595.79
Upside / Downside	990.43%	1,853.96%	5,426.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,374.50	112,461.87	117,790.29	123,371.17	129,216.46	135,338.71	139,398.87
Payout Ratio	33.15%	44.52%	55.89%	67.26%	78.63%	90.00%	92.50%
Projected Dividends (M)	35,599.61	50,072.18	65,836.26	82,981.73	101,604.10	121,804.84	128,943.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	3.74%	4.74%	5.74%
Year 1 PV (M)	46,635.58	47,085.14	47,534.69
Year 2 PV (M)	57,109.31	58,215.65	59,332.60
Year 3 PV (M)	67,041.72	68,999.25	70,994.52
Year 4 PV (M)	76,453.05	79,443.88	82,521.62
Year 5 PV (M)	85,362.88	89,557.32	93,915.04
PV of Terminal Value (M)	2,702,394.20	2,835,180.63	2,973,136.25
Equity Value (M)	3,034,996.74	3,178,481.87	3,327,434.72
Shares Outstanding (M)	29,090.13	29,090.13	29,090.13
Fair Value	$104.33	$109.26	$114.38
Upside / Downside	867.82%	913.57%	961.07%

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

CITIC Limited (0267.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener