DDM Analysis: 036530.KS

Valuation Snapshot

Stable Growth	$116,244.51 - $183,428.66	$146,964.86
Multi-Stage	$101,753.14 - $110,518.28	$106,059.17
Blended Fair Value	$126,512.02
Current Price	$72,800.00
Upside	73.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.39%	9.41%	2,201.60	1,927.00	695.94	704.36	775.62	433.68	217.17	1,011.39	1,264.12	861.35
YoY Growth	-	-	14.25%	176.89%	-1.19%	-9.19%	78.85%	99.69%	-78.53%	-19.99%	46.76%	-3.83%
Dividend Yield	-	-	6.91%	8.25%	4.49%	4.23%	4.18%	3.34%	1.65%	7.28%	8.11%	3.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	158,127.86
(-) Cash Dividends Paid (M)	80,884.32
(=) Cash Retained (M)	77,243.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31,625.57	19,765.98	11,859.59
Cash Retained (M)	77,243.55	77,243.55	77,243.55
(-) Cash Required (M)	-31,625.57	-19,765.98	-11,859.59
(=) Excess Retained (M)	45,617.97	57,477.56	65,383.96
(/) Shares Outstanding (M)	14.54	14.54	14.54
(=) Excess Retained per Share	3,136.57	3,952.00	4,495.62
LTM Dividend per Share	5,561.39	5,561.39	5,561.39
(+) Excess Retained per Share	3,136.57	3,952.00	4,495.62
(=) Adjusted Dividend	8,697.95	9,513.39	10,057.01
WACC / Discount Rate	13.39%	13.39%	13.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$116,244.51	$146,964.86	$183,428.66
Upside / Downside	59.68%	101.87%	151.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	158,127.86	168,406.17	179,352.58	191,010.49	203,426.17	216,648.88	223,148.34
Payout Ratio	51.15%	58.92%	66.69%	74.46%	82.23%	90.00%	92.50%
Projected Dividends (M)	80,884.32	99,226.55	119,611.54	142,227.34	167,277.84	194,983.99	206,412.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.39%	13.39%	13.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	86,684.34	87,506.00	88,327.65
Year 2 PV (M)	91,284.83	93,023.55	94,778.68
Year 3 PV (M)	94,824.69	97,546.76	100,320.44
Year 4 PV (M)	97,429.29	101,176.14	105,030.04
Year 5 PV (M)	99,211.69	104,003.65	108,979.01
PV of Terminal Value (M)	1,010,454.19	1,059,259.51	1,109,932.72
Equity Value (M)	1,479,889.04	1,542,515.62	1,607,368.54
Shares Outstanding (M)	14.54	14.54	14.54
Fair Value	$101,753.14	$106,059.17	$110,518.28
Upside / Downside	39.77%	45.69%	51.81%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 103 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
300408.SZ	Chaozhou Three-Circle (Group) Co.,Ltd.	0.83%	$0.38	28.62%
3484.T	Tenpo Innovation CO.,LTD.	0.83%	$9.97	13.59%
353200.KS	DAEDUCK ELECTRONICS Co., Ltd.	0.83%	$400.28	78.17%
357780.KQ	Soulbrain Co., Ltd.	0.83%	$2,325.57	26.44%
600163.SS	Zhongmin Energy Co., Ltd.	0.83%	$0.04	14.96%
603297.SS	Ningbo Yongxin Optics Co.,Ltd	0.83%	$0.87	44.04%
603344.SS	Cinderson Tech (Suzhou) Co., Ltd.	0.83%	$0.31	31.21%
603755.SS	Qingdao Richen Foods Co., Ltd.	0.83%	$0.30	40.12%
605123.SS	Wuxi Paike New Materials Technology Co.,Ltd.	0.83%	$0.86	40.88%
6624.TWO	Ever-Clear Environmental Eng. Corp.	0.83%	$0.54	43.67%
GYL.OL	Gyldendal ASA	0.83%	$3.92	5.79%
HHGC	HHG Capital Corporation	0.83%	$0.09	31.96%
000425.SZ	XCMG Construction Machinery Co., Ltd.	0.82%	$0.10	16.53%
0522.HK	ASMPT Limited	0.82%	$0.67	78.47%
300439.SZ	Medicalsystem Biotechnology Co., Ltd.	0.82%	$0.08	32.74%
300634.SZ	Richinfo Technology Co., Ltd.	0.82%	$0.21	40.12%
300703.SZ	Cre8 Direct (NingBo) Co., Ltd.	0.82%	$0.20	28.25%
300871.SZ	Hvsen Biotechnology Co., Ltd.	0.82%	$0.17	15.92%
5285.KL	Sime Darby Plantation Berhad	0.82%	$0.05	11.78%
600038.SS	Avicopter Plc	0.82%	$0.30	42.43%
600097.SS	Shanghai Kaichuang Marine International Co., Ltd.	0.82%	$0.09	21.30%
600584.SS	JCET Group Co., Ltd.	0.82%	$0.30	36.16%
600787.SS	CMST Development Co.,Ltd.	0.82%	$0.05	21.59%
688510.SS	Wuxi Hyatech Co.,Ltd.	0.82%	$0.22	51.21%
ALLHB.PA	Les Hôtels Baverez S.A.	0.82%	$0.60	15.34%
AON	Aon plc	0.82%	$2.83	22.49%
IAR-B.ST	IAR Systems Group AB (publ)	0.82%	$1.47	26.71%
000738.SZ	Aecc Aero-Engine Control Co.,Ltd.	0.81%	$0.17	43.46%
000833.SZ	Guangxi Yuegui Guangye Holdings Co., Ltd.	0.81%	$0.16	25.49%
002889.SZ	Shenzhen Easttop Supply Chain Management Co., Ltd.	0.81%	$0.12	30.64%
002979.SZ	China Leadshine Technology Co., Ltd.	0.81%	$0.34	49.51%
300037.SZ	Shenzhen Capchem Technology Co., Ltd.	0.81%	$0.42	32.43%
300444.SZ	Beijing SOJO Electric Co., Ltd.	0.81%	$0.08	69.59%
300918.SZ	Shandong Nanshan Zhishang Sci-Tech Co.,Ltd.	0.81%	$0.15	41.07%
603022.SS	Shanghai Xintonglian Packaging Co., Ltd.	0.81%	$0.08	31.63%
603166.SS	GUILIN FUDA Co.,Ltd.	0.81%	$0.13	27.96%
688689.SS	Changzhou Galaxy Century Microelectronics Co.,Ltd.	0.81%	$0.23	40.07%
688786.SS	Jiangxi Yuean Advanced Materials Co.,Ltd.	0.81%	$0.23	43.35%
KIJA.JK	PT Kawasan Industri Jababeka Tbk	0.81%	$1.69	22.92%
VTRU	Vitru Limited	0.81%	$0.07	4.55%
002156.SZ	Tongfu Microelectronics Co.,Ltd	0.80%	$0.30	46.36%
002950.SZ	Allmed Medical Products Co., Ltd	0.80%	$0.09	11.97%
003960.KS	Sajodaerim Corporation	0.80%	$295.03	3.88%
0DWV.L	cBrain A/S	0.80%	$0.90	15.53%
2536.HK	Palasino Holdings Limited	0.80%	$0.02	58.64%
300855.SZ	Jiangsu ToLand Alloy Co.,Ltd	0.80%	$0.26	77.09%
3867.KL	Malaysian Pacific Industries Berhad	0.80%	$0.25	28.08%
600635.SS	Shanghai Dazhong Public Utilities(Group) Co.,Ltd.	0.80%	$0.05	26.60%
603366.SS	Solareast Holdings Co., Ltd.	0.80%	$0.08	34.34%
603798.SS	Qingdao Copton Technology Company Limited	0.80%	$0.13	64.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SNT Holdings Co., Ltd. (036530.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener