DDM Analysis: 2282.HK

Valuation Snapshot

Stable Growth	$386.33 - $455.23	$426.59
Multi-Stage	$229.82 - $252.31	$240.85
Blended Fair Value	$333.72
Current Price	$12.88
Upside	2,490.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.48%	-7.70%	0.70	0.00	0.00	0.00	0.08	0.13	0.16	0.27	0.21	1.21
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-35.16%	-20.50%	-41.66%	30.19%	-82.58%	-21.99%
Dividend Yield	-	-	7.02%	0.00%	0.00%	0.00%	0.62%	1.00%	1.22%	1.20%	1.31%	12.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,804.06
(-) Cash Dividends Paid (M)	4,934.52
(=) Cash Retained (M)	3,869.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,760.81	1,100.51	660.30
Cash Retained (M)	3,869.54	3,869.54	3,869.54
(-) Cash Required (M)	-1,760.81	-1,100.51	-660.30
(=) Excess Retained (M)	2,108.73	2,769.03	3,209.23
(/) Shares Outstanding (M)	3,815.20	3,815.20	3,815.20
(=) Excess Retained per Share	0.55	0.73	0.84
LTM Dividend per Share	1.29	1.29	1.29
(+) Excess Retained per Share	0.55	0.73	0.84
(=) Adjusted Dividend	1.85	2.02	2.13
WACC / Discount Rate	4.03%	4.03%	4.03%
Growth Rate	4.63%	5.63%	6.63%
Fair Value	$386.33	$426.59	$455.23
Upside / Downside	2,899.46%	3,212.02%	3,434.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,804.06	9,300.10	9,824.09	10,377.61	10,962.31	11,579.95	11,927.35
Payout Ratio	56.05%	62.84%	69.63%	76.42%	83.21%	90.00%	92.50%
Projected Dividends (M)	4,934.52	5,844.05	6,840.41	7,930.49	9,121.70	10,421.96	11,032.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.03%	4.03%	4.03%
Growth Rate	4.63%	5.63%	6.63%
Year 1 PV (M)	5,564.74	5,617.93	5,671.11
Year 2 PV (M)	6,202.18	6,321.30	6,441.55
Year 3 PV (M)	6,846.89	7,045.08	7,247.06
Year 4 PV (M)	7,498.94	7,789.75	8,088.94
Year 5 PV (M)	8,158.39	8,555.77	8,968.48
PV of Terminal Value (M)	842,530.80	883,568.50	926,189.93
Equity Value (M)	876,801.96	918,898.33	962,607.06
Shares Outstanding (M)	3,815.20	3,815.20	3,815.20
Fair Value	$229.82	$240.85	$252.31
Upside / Downside	1,684.30%	1,769.97%	1,858.92%

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

MGM China Holdings Limited (2282.HK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener