DDM Analysis: 131370.KQ

Valuation Snapshot

Stable Growth	$762.31 - $1,424.57	$1,032.50
Multi-Stage	$761.54 - $833.69	$796.95
Blended Fair Value	$914.72
Current Price	$2,885.00
Upside	-68.29%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.01%	5.42%	10.04	20.08	40.21	30.16	20.05	10.04	0.00	0.00	0.00	0.00
YoY Growth	-	-	-50.00%	-50.05%	33.33%	50.37%	99.79%	0.00%	0.00%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	0.35%	0.51%	0.93%	0.48%	0.25%	0.17%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,588.35
(-) Cash Dividends Paid (M)	520.88
(=) Cash Retained (M)	2,067.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	517.67	323.54	194.13
Cash Retained (M)	2,067.47	2,067.47	2,067.47
(-) Cash Required (M)	-517.67	-323.54	-194.13
(=) Excess Retained (M)	1,549.80	1,743.93	1,873.35
(/) Shares Outstanding (M)	51.87	51.87	51.87
(=) Excess Retained per Share	29.88	33.62	36.12
LTM Dividend per Share	10.04	10.04	10.04
(+) Excess Retained per Share	29.88	33.62	36.12
(=) Adjusted Dividend	39.92	43.66	46.16
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	3.42%	4.42%	5.42%
Fair Value	$762.31	$1,032.50	$1,424.57
Upside / Downside	-73.58%	-64.21%	-50.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,588.35	2,702.70	2,822.10	2,946.77	3,076.96	3,212.89	3,309.28
Payout Ratio	20.12%	34.10%	48.07%	62.05%	76.02%	90.00%	92.50%
Projected Dividends (M)	520.88	921.60	1,356.71	1,828.46	2,339.25	2,891.60	3,061.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	3.42%	4.42%	5.42%
Year 1 PV (M)	838.69	846.80	854.91
Year 2 PV (M)	1,123.58	1,145.41	1,167.46
Year 3 PV (M)	1,378.04	1,418.40	1,459.54
Year 4 PV (M)	1,604.39	1,667.35	1,732.15
Year 5 PV (M)	1,804.81	1,893.77	1,986.21
PV of Terminal Value (M)	32,752.77	34,367.21	36,044.69
Equity Value (M)	39,502.28	41,338.95	43,244.96
Shares Outstanding (M)	51.87	51.87	51.87
Fair Value	$761.54	$796.95	$833.69
Upside / Downside	-73.60%	-72.38%	-71.10%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

RSUPPORT Co., Ltd. (131370.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener