DDM Analysis: 1378.HK

Valuation Snapshot

Stable Growth	$767.42 - $904.15	$847.32
Multi-Stage	$464.33 - $509.38	$486.43
Blended Fair Value	$666.88
Current Price	$16.40
Upside	3,966.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.23%	22.18%	0.97	0.45	0.94	0.76	0.39	0.20	0.51	0.00	0.10	0.14
YoY Growth	-	-	113.99%	-51.59%	23.82%	93.40%	96.16%	-60.50%	0.00%	-100.00%	-31.96%	8.46%
Dividend Yield	-	-	8.80%	7.84%	14.41%	11.31%	6.56%	4.75%	12.93%	0.00%	1.59%	3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,737.43
(-) Cash Dividends Paid (M)	24,880.12
(=) Cash Retained (M)	18,857.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,747.49	5,467.18	3,280.31
Cash Retained (M)	18,857.31	18,857.31	18,857.31
(-) Cash Required (M)	-8,747.49	-5,467.18	-3,280.31
(=) Excess Retained (M)	10,109.82	13,390.13	15,577.00
(/) Shares Outstanding (M)	9,620.41	9,620.41	9,620.41
(=) Excess Retained per Share	1.05	1.39	1.62
LTM Dividend per Share	2.59	2.59	2.59
(+) Excess Retained per Share	1.05	1.39	1.62
(=) Adjusted Dividend	3.64	3.98	4.21
WACC / Discount Rate	4.04%	4.04%	4.04%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$767.42	$847.32	$904.15
Upside / Downside	4,579.38%	5,066.59%	5,413.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,737.43	46,580.37	49,608.09	52,832.61	56,266.73	59,924.07	61,721.79
Payout Ratio	56.89%	63.51%	70.13%	76.75%	83.38%	90.00%	92.50%
Projected Dividends (M)	24,880.12	29,582.33	34,790.71	40,551.19	46,913.54	53,931.67	57,092.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.04%	4.04%	4.04%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,166.35	28,433.33	28,700.31
Year 2 PV (M)	31,539.86	32,140.60	32,747.02
Year 3 PV (M)	35,002.44	36,007.23	37,031.08
Year 4 PV (M)	38,555.93	40,038.68	41,563.80
Year 5 PV (M)	42,202.20	44,240.58	46,356.98
PV of Terminal Value (M)	4,291,534.66	4,498,817.39	4,714,033.32
Equity Value (M)	4,467,001.44	4,679,677.83	4,900,432.50
Shares Outstanding (M)	9,620.41	9,620.41	9,620.41
Fair Value	$464.33	$486.43	$509.38
Upside / Downside	2,731.25%	2,866.05%	3,005.97%

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 Hongqiao Group Limited (1378.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener