Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Dividend Discount Model

China Lilang Limited

Ticker: 1234.HK | Industry: Apparel - Manufacturers | Sector: Consumer Cyclical
$3.31 -0.01 (-0.30%)
As of: 2026-01-23

Master Data Export


Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM$16.37 - $34.97$22.83
Multi-Stage DDM$5.51 - $6.03$5.76
Blended Fair Value$14.30
Stock Price$3.41

Dividend History (Last 10 Years)

Metric2024202320222021202020192018201720162015
DPS0.3330.2910.2850.3720.4350.5110.4130.3490.3570.342
YoY %14.25%2.24%-23.55%-14.41%-14.81%23.63%18.39%-2.16%4.19%12.51%
Yield9.752%8.535%8.349%10.920%12.758%14.976%12.113%10.232%10.458%10.037%

CAGRValue
5 Year-8.22%
10 Year0.89%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth4.90% to 6.90%5.90%
WACC9.00%9.00%
Fair Value$16.37 - $34.97$22.83

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(*) Adjusted Net Income460.80460.80460.80
(=) Cash Required92.1657.6034.56
Cash Retained460.80460.80460.80
(-) Cash Required-92.16-57.60-34.56
(=) Excess Retained368.64403.20426.24
(/) Shares Outstanding1,197,485,0001,197,485,0001,197,485,000
(=) Excess Retained per Share0.310.340.36
LTM Dividend per Share0.3330.3330.333
(+) Excess Retained per Share0.310.340.36
(=) Adjusted Dividend0.6400.6690.688

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income460.80487.97516.74547.20579.46613.62
Payout Ratio86.4%25.0%41.0%57.0%73.0%90.0%
Projected Dividends398.20121.99211.86311.90423.01552.26

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV115.74116.85117.95
Year 2 PV182.67186.17189.70
Year 3 PV244.40251.45258.64
Year 4 PV301.21312.86324.85
Year 5 PV357.37374.74392.77
TV PV5,397.845,660.085,932.43
Equity Value6,599.236,902.157,216.34
Fair Value$5.51$5.76$6.03
Stock Price$3.41$3.41$3.41

Top Dividend Stocks

US Market Global Market
« 1 »
Ticker Company Name Yield % DPS Payout %
ATOM3.SA Atom Empreendimentos e Participações S.A. 19.90% $0.58 71.92%
3698.HK Huishang Bank Corporation Limited 19.56% $0.64 28.80%
SVAV.ME Sollers Public Joint Stock Company 19.34% $110.64 40.44%
0536.HK Tradelink Electronic Commerce Limited 19.33% $0.20 86.09%
3658.HK New Hope Service Holdings Limited 19.28% $0.37 66.51%
0123.HK Yuexiu Property Company Limited 19.19% $0.77 90.88%
0N7I.L Cairo Communication S.p.A. 19.19% $0.36 54.94%
1798.HK China Datang Corporation Renewable Power Co., Limited 19.01% $0.40 63.00%
LBS.TO Life & Banc Split Corp. 19.00% $2.25 40.31%
HMSB.DE H & M Hennes & Mauritz AB (publ) 18.98% $3.26 47.98%
0608.HK High Fashion International Limited 18.79% $0.31 50.08%
0U8N.L Credicorp Ltd. 18.72% $53.82 66.14%
CAAS China Automotive Systems, Inc. 18.61% $0.80 72.30%
KRSB.ME PJSC Krasnoyarskenergosbyt 18.38% $4.07 82.55%
1127.HK Lion Rock Group Limited 18.37% $0.25 47.23%
HAVAS.AS Havas S.A. 18.35% $3.14 90.23%
1480.HK Yan Tat Group Holdings Limited 18.33% $0.22 49.33%
NA-PC.TO National Bank of Canada 18.32% $4.93 48.59%
1412.HK Q P Group Holdings Limited 18.24% $0.29 73.74%
FVJ.F Fortescue Metals Group Limited 18.16% $2.27 76.64%
YATO.MC Atom Hoteles SOCIMI, S.A. 18.06% $2.85 68.99%
0327.HK PAX Global Technology Limited 17.98% $0.92 61.66%
1MO.F Hello Group Inc. 17.92% $1.04 40.52%
PIN.BK Pinthong Industrial Park Public Company Limited 17.92% $0.76 80.79%
1883.HK CITIC Telecom International Holdings Limited 17.86% $0.44 87.51%
6896.HK Golden Throat Holdings Group Company Limited 17.79% $0.55 76.14%
VOT.WA Votum S.A. 17.65% $8.15 59.83%
ALTUR.PA Altur Investissement SCA, SCR 17.58% $1.93 37.11%
O7F1.F Odfjell SE 17.55% $1.78 73.02%
2219.HK Chaoju Eye Care Holdings Limited 17.38% $0.47 84.16%
001390.KS KG Chemical Corporation 17.24% $884.51 97.69%
2360.HK Best Mart 360 Holdings Limited 17.23% $0.35 82.20%
ALSAS.PA Stradim Espace Finances S.A. 17.16% $0.80 55.65%
9615.SR Mufeed Company 17.11% $5.39 35.54%
LPPF.JK PT Matahari Department Store Tbk 17.09% $300.00 82.85%
0LNT.L Fugro N.V. 17.06% $1.52 39.50%
0458.HK Tristate Holdings Limited 17.02% $0.31 33.15%
2283.HK TK Group (Holdings) Limited 16.99% $0.43 72.10%
1263.HK PC Partner Group Limited 16.85% $0.90 63.10%
2603.TW Evergreen Marine Corporation (Taiwan) Ltd. 16.83% $32.49 77.53%
ALHRG.PA Herige 16.78% $3.66 97.55%
TD-PFJ.TO The Toronto-Dominion Bank NCUM 5Y PFD SR18 16.67% $4.38 36.07%
S7MB.BE Securitas AB (publ) 16.59% $2.25 23.09%
1184.HK S.A.S. Dragon Holdings Limited 16.56% $0.75 52.32%
PBR-A Petróleo Brasileiro S.A. - Petrobras 16.54% $1.87 86.52%
VRLA.PA Verallia S.A. 16.47% $3.83 97.79%
6668.HK E-Star Commercial Management Company Limited 16.42% $0.23 72.71%
0098.HK Xingfa Aluminium Holdings Limited 16.13% $1.17 29.94%
ING.AX Inghams Group Limited 16.09% $0.41 79.67%
1234.HK China Lilang Limited 16.04% $0.54 66.61%