DDM Analysis: 183190.KS

Valuation Snapshot

Stable Growth	$126,867.87 - $244,018.96	$228,681.50
Multi-Stage	$37,657.36 - $41,246.22	$39,418.70
Blended Fair Value	$134,050.10
Current Price	$12,270.00
Upside	992.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.29%	9.03%	271.76	270.21	238.91	134.36	159.19	159.19	134.65	134.68	134.62	134.62
YoY Growth	-	-	0.57%	13.10%	77.82%	-15.60%	0.00%	18.23%	-0.02%	0.04%	0.00%	17.64%
Dividend Yield	-	-	2.71%	2.62%	2.36%	0.78%	1.37%	3.38%	1.13%	1.35%	1.71%	1.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,002.25
(-) Cash Dividends Paid (M)	9,650.00
(=) Cash Retained (M)	35,352.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,000.45	5,625.28	3,375.17
Cash Retained (M)	35,352.25	35,352.25	35,352.25
(-) Cash Required (M)	-9,000.45	-5,625.28	-3,375.17
(=) Excess Retained (M)	26,351.80	29,726.97	31,977.08
(/) Shares Outstanding (M)	36.68	36.68	36.68
(=) Excess Retained per Share	718.49	810.51	871.86
LTM Dividend per Share	263.11	263.11	263.11
(+) Excess Retained per Share	718.49	810.51	871.86
(=) Adjusted Dividend	981.60	1,073.62	1,134.97
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$126,867.87	$228,681.50	$244,018.96
Upside / Downside	933.97%	1,763.74%	1,888.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,002.25	47,927.40	51,042.68	54,360.45	57,893.88	61,656.98	63,506.69
Payout Ratio	21.44%	35.15%	48.87%	62.58%	76.29%	90.00%	92.50%
Projected Dividends (M)	9,650.00	16,848.73	24,942.52	34,017.33	44,166.47	55,491.28	58,743.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,698.94	15,847.74	15,996.55
Year 2 PV (M)	21,654.42	22,066.88	22,483.23
Year 3 PV (M)	27,517.54	28,307.47	29,112.37
Year 4 PV (M)	33,289.34	34,569.55	35,886.34
Year 5 PV (M)	38,970.89	40,853.20	42,807.55
PV of Terminal Value (M)	1,244,018.53	1,304,105.09	1,366,491.31
Equity Value (M)	1,381,149.66	1,445,749.94	1,512,777.35
Shares Outstanding (M)	36.68	36.68	36.68
Fair Value	$37,657.36	$39,418.70	$41,246.22
Upside / Downside	206.91%	221.26%	236.16%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Asia Cement Co.,Ltd. (183190.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener