DDM Analysis: 0384.HK

Valuation Snapshot

Stable Growth	$37.51 - $215.52	$70.24
Multi-Stage	$32.79 - $35.87	$34.30
Blended Fair Value	$52.27
Current Price	$7.62
Upside	585.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.90%	15.85%	0.49	0.55	0.55	0.57	0.48	0.44	0.33	0.26	0.18	0.17
YoY Growth	-	-	-11.82%	-0.02%	-2.29%	17.40%	8.67%	35.11%	27.72%	45.85%	1.24%	55.58%
Dividend Yield	-	-	6.89%	7.91%	5.01%	5.65%	1.52%	1.65%	1.18%	0.90%	1.41%	1.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,940.36
(-) Cash Dividends Paid (M)	5,629.24
(=) Cash Retained (M)	311.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,188.07	742.54	445.53
Cash Retained (M)	311.12	311.12	311.12
(-) Cash Required (M)	-1,188.07	-742.54	-445.53
(=) Excess Retained (M)	-876.95	-431.42	-134.40
(/) Shares Outstanding (M)	5,399.43	5,399.43	5,399.43
(=) Excess Retained per Share	-0.16	-0.08	-0.02
LTM Dividend per Share	1.04	1.04	1.04
(+) Excess Retained per Share	-0.16	-0.08	-0.02
(=) Adjusted Dividend	0.88	0.96	1.02
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$37.51	$70.24	$215.52
Upside / Downside	392.26%	821.72%	2,728.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,940.36	6,230.73	6,535.30	6,854.75	7,189.82	7,541.27	7,767.51
Payout Ratio	94.76%	93.81%	92.86%	91.91%	90.95%	90.00%	92.50%
Projected Dividends (M)	5,629.24	5,845.05	6,068.52	6,299.86	6,539.32	6,787.14	7,184.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	5,444.89	5,497.31	5,549.72
Year 2 PV (M)	5,266.05	5,367.91	5,470.76
Year 3 PV (M)	5,092.54	5,241.02	5,392.35
Year 4 PV (M)	4,924.22	5,116.57	5,314.50
Year 5 PV (M)	4,760.94	4,994.53	5,237.20
PV of Terminal Value (M)	151,543.49	158,978.85	166,703.23
Equity Value (M)	177,032.12	185,196.18	193,667.76
Shares Outstanding (M)	5,399.43	5,399.43	5,399.43
Fair Value	$32.79	$34.30	$35.87
Upside / Downside	330.28%	350.12%	370.71%

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

China Gas Holdings Limited (0384.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener