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 104 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
AVIO.MI	Avio S.p.A.	0.80%	$0.24	89.27%
DSOL.SG	WisdomTree Solana	0.80%	$0.12	19.79%
FLOB.BR	Floridienne S.A.	0.80%	$5.00	25.39%
GIGANTE.MX	Grupo Gigante, S. A. B. de C. V.	0.80%	$0.25	12.46%
MTC-R.BK	Muangthai Capital Public Company Limited	0.80%	$0.25	8.48%
002606.SZ	Dalian Insulator Group Co., Ltd	0.79%	$0.07	17.61%
014620.KQ	Sung Kwang Bend Co.,Ltd.	0.79%	$200.02	15.66%
017370.KS	Wooshin Systems Co., Ltd.	0.79%	$49.69	2.66%
300701.SZ	Senba Sensing Technology Co.,Ltd.	0.79%	$0.10	45.41%
300847.SZ	HG Technologies Co., Ltd.	0.79%	$0.14	35.02%
301591.SZ	Nanjing Comptech Composites Corp	0.79%	$0.32	37.44%
5306.KL	Farm Fresh Berhad	0.79%	$0.02	33.34%
600339.SS	China Petroleum Engineering Corporation	0.79%	$0.03	28.23%
601086.SS	Gansu Guofang Industry & Trade (Group) Co., Ltd.	0.79%	$0.08	63.39%
603161.SS	Kehua Holdings Co., Ltd.	0.79%	$0.11	22.02%
603606.SS	Ningbo Orient Wires & Cables Co.,Ltd.	0.79%	$0.47	32.61%
605033.SS	Shaanxi Meibang Pharmaceutical Group Co., Ltd.	0.79%	$0.16	72.35%
6463.T	TPR Co., Ltd.	0.79%	$10.25	6.48%
DANR.MI	Danieli & C. Officine Meccaniche S.p.A.	0.79%	$0.29	8.39%
GILLETTE.BO	Gillette India Limited	0.79%	$65.00	36.90%
PAAS	Pan American Silver Corp.	0.79%	$0.40	23.99%
PDSL.BO	PDS Limited	0.79%	$2.92	38.22%
SNI.OL	Stolt-Nielsen Limited	0.79%	$2.52	35.09%
002334.SZ	Shenzhen INVT Electric Co.,Ltd	0.78%	$0.07	20.17%
004140.KS	Dongbang Transport Logistics Co., Ltd.	0.78%	$20.03	7.69%
011070.KS	LG Innotek Co., Ltd.	0.78%	$2,091.90	17.12%
2276.HK	Shanghai Conant Optical Co., Ltd.	0.78%	$0.42	22.72%
229640.KS	LS Eco Energy Ltd.	0.78%	$278.88	20.95%
300545.SZ	Shenzhen Liande Automation Equipment co.,ltd.	0.78%	$0.24	30.89%
300922.SZ	Qinhuangdao Tianqin Equipment Manufacturing Co.,Ltd.	0.78%	$0.18	66.08%
301011.SZ	GuangZhou Wahlap Technology Corporation Limited	0.78%	$0.20	37.38%
3659.T	NEXON Co., Ltd.	0.78%	$29.75	21.18%
600360.SS	Jilin Sino-Microelectronics Co., Ltd.	0.78%	$0.06	34.13%
605167.SS	Jiangsu Libert Inc.	0.78%	$0.13	26.15%
6736.T	Sun Corporation	0.78%	$70.05	7.32%
688097.SS	BOZHON Precision Industry Technology Co.,Ltd	0.78%	$0.29	27.43%
688257.SS	Shareate Tools Ltd.	0.78%	$0.27	31.76%
9766.T	Konami Group Corporation	0.78%	$165.38	26.44%
BBAR.BA	Banco BBVA Argentina S.A.	0.78%	$73.37	13.95%
CUV.AX	Clinuvel Pharmaceuticals Limited	0.78%	$0.10	6.93%
NSIS-B.CO	Novozymes A/S	0.78%	$3.08	89.95%
R3NK.BE	RENK Group AG	0.78%	$0.42	41.42%
VIRP.PA	Virbac S.A.	0.78%	$2.77	8.47%
002078.SZ	Shandong Sunpaper Co., Ltd.	0.77%	$0.12	10.77%
002225.SZ	Puyang Refractories Group Co., Ltd.	0.77%	$0.04	46.81%
030610.KS	Kyobo Securities Co ., Ltd	0.77%	$72.25	6.71%
036200.KQ	UNISEM Co., Ltd.	0.77%	$80.00	20.75%
300863.SZ	Ningbo KBE Electrical Technology Co.,Ltd.	0.77%	$0.39	42.01%
301498.SZ	Gambol Pet Group Co., Ltd.	0.77%	$0.50	30.03%
600577.SS	Tongling Jingda Special Magnet Wire Co., Ltd.	0.77%	$0.10	34.21%

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