DDM Analysis: 5211.KL

Valuation Snapshot

Stable Growth	$1.28 - $1.87	$1.57
Multi-Stage	$2.09 - $2.30	$2.20
Blended Fair Value	$1.88
Current Price	$5.65
Upside	-66.69%
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	-6.23%	0.21%	0.03	0.03	0.03	0.02	0.03	0.04	0.05	0.03	0.03	0.10
YoY Growth	-	-	-23.81%	3.87%	46.39%	-31.10%	-9.18%	-25.57%	43.02%	3.96%	-66.58%	281.11%
Dividend Yield	-	-	0.58%	1.00%	2.09%	1.30%	1.94%	2.34%	2.92%	2.29%	2.43%	7.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,137.11
(-) Cash Dividends Paid (M)	139.14
(=) Cash Retained (M)	997.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	227.42	142.14	85.28
Cash Retained (M)	997.97	997.97	997.97
(-) Cash Required (M)	-227.42	-142.14	-85.28
(=) Excess Retained (M)	770.55	855.83	912.69
(/) Shares Outstanding (M)	6,688.34	6,688.34	6,688.34
(=) Excess Retained per Share	0.12	0.13	0.14
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.12	0.13	0.14
(=) Adjusted Dividend	0.14	0.15	0.16
WACC / Discount Rate	8.63%	8.63%	8.63%
Growth Rate	-1.79%	-0.79%	0.21%
Fair Value	$1.28	$1.57	$1.87
Upside / Downside	-77.29%	-72.25%	-66.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,137.11	1,128.18	1,119.31	1,110.52	1,101.80	1,093.14	1,125.93
Payout Ratio	12.24%	27.79%	43.34%	58.89%	74.45%	90.00%	92.50%
Projected Dividends (M)	139.14	313.51	485.13	654.03	820.26	983.83	1,041.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.63%	8.63%	8.63%
Growth Rate	-1.79%	-0.79%	0.21%
Year 1 PV (M)	285.70	288.61	291.52
Year 2 PV (M)	402.89	411.13	419.46
Year 3 PV (M)	494.98	510.26	525.84
Year 4 PV (M)	565.72	589.12	613.23
Year 5 PV (M)	618.35	650.48	683.93
PV of Terminal Value (M)	11,633.56	12,238.00	12,867.31
Equity Value (M)	14,001.21	14,687.60	15,401.29
Shares Outstanding (M)	6,688.34	6,688.34	6,688.34
Fair Value	$2.09	$2.20	$2.30
Upside / Downside	-62.95%	-61.13%	-59.24%

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

Sunway Berhad (5211.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener