DDM Analysis: 1113.HK

Valuation Snapshot

Stable Growth	$69.60 - $106.96	$87.01
Multi-Stage	$172.03 - $189.45	$180.57
Blended Fair Value	$133.79
Current Price	$34.60
Upside	286.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.42%	2.39%	2.00	2.31	2.29	2.01	2.16	2.04	1.83	1.66	1.56	9.21
YoY Growth	-	-	-13.68%	1.13%	13.63%	-6.77%	5.89%	11.31%	10.73%	6.27%	-83.08%	483.89%
Dividend Yield	-	-	6.26%	6.01%	4.76%	4.10%	5.43%	3.63%	3.20%	2.40%	3.28%	18.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,112.00
(-) Cash Dividends Paid (M)	13,876.00
(=) Cash Retained (M)	13,236.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,422.40	3,389.00	2,033.40
Cash Retained (M)	13,236.00	13,236.00	13,236.00
(-) Cash Required (M)	-5,422.40	-3,389.00	-2,033.40
(=) Excess Retained (M)	7,813.60	9,847.00	11,202.60
(/) Shares Outstanding (M)	3,529.85	3,529.85	3,529.85
(=) Excess Retained per Share	2.21	2.79	3.17
LTM Dividend per Share	3.93	3.93	3.93
(+) Excess Retained per Share	2.21	2.79	3.17
(=) Adjusted Dividend	6.14	6.72	7.10
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-2.42%	-1.42%	-0.42%
Fair Value	$69.60	$87.01	$106.96
Upside / Downside	101.17%	151.47%	209.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,112.00	26,727.01	26,347.48	25,973.35	25,604.52	25,240.94	25,998.17
Payout Ratio	51.18%	58.94%	66.71%	74.47%	82.24%	90.00%	92.50%
Projected Dividends (M)	13,876.00	15,754.03	17,575.92	19,342.90	21,056.15	22,716.84	24,048.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-2.42%	-1.42%	-0.42%
Year 1 PV (M)	14,684.60	14,835.09	14,985.57
Year 2 PV (M)	15,270.70	15,585.29	15,903.09
Year 3 PV (M)	15,665.09	16,151.65	16,648.18
Year 4 PV (M)	15,895.01	16,556.66	17,238.76
Year 5 PV (M)	15,984.54	16,820.55	17,691.17
PV of Terminal Value (M)	529,722.69	557,427.74	586,280.05
Equity Value (M)	607,222.62	637,376.97	668,746.83
Shares Outstanding (M)	3,529.85	3,529.85	3,529.85
Fair Value	$172.03	$180.57	$189.45
Upside / Downside	397.18%	421.87%	447.56%

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

CK Asset Holdings Limited (1113.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener