DDM Analysis: 243070.KQ

Valuation Snapshot

Stable Growth	$28,244.45 - $43,813.22	$35,451.09
Multi-Stage	$60,700.85 - $66,894.92	$63,736.76
Blended Fair Value	$49,593.93
Current Price	$29,750.00
Upside	66.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014
DPS	2.75%	0.00%	627.81	894.46	542.33	493.46	527.52	548.22	311.66	0.00	0.00	176.97
YoY Growth	-	-	-29.81%	64.93%	9.90%	-6.46%	-3.78%	75.90%	0.00%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.56%	2.49%	1.71%	1.05%	1.03%	1.45%	0.62%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,753.26
(-) Cash Dividends Paid (M)	5,608.14
(=) Cash Retained (M)	30,145.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,150.65	4,469.16	2,681.49
Cash Retained (M)	30,145.12	30,145.12	30,145.12
(-) Cash Required (M)	-7,150.65	-4,469.16	-2,681.49
(=) Excess Retained (M)	22,994.47	25,675.96	27,463.63
(/) Shares Outstanding (M)	11.90	11.90	11.90
(=) Excess Retained per Share	1,931.86	2,157.15	2,307.33
LTM Dividend per Share	471.16	471.16	471.16
(+) Excess Retained per Share	1,931.86	2,157.15	2,307.33
(=) Adjusted Dividend	2,403.03	2,628.31	2,778.50
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Fair Value	$28,244.45	$35,451.09	$43,813.22
Upside / Downside	-5.06%	19.16%	47.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,753.26	35,459.98	35,169.11	34,880.63	34,594.51	34,310.74	35,340.06
Payout Ratio	15.69%	30.55%	45.41%	60.27%	75.14%	90.00%	92.50%
Projected Dividends (M)	5,608.14	10,832.51	15,970.79	21,024.04	25,993.32	30,879.66	32,689.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Year 1 PV (M)	10,065.71	10,168.23	10,270.76
Year 2 PV (M)	13,789.78	14,072.12	14,357.32
Year 3 PV (M)	16,867.97	17,388.66	17,919.96
Year 4 PV (M)	19,378.67	20,180.33	21,006.61
Year 5 PV (M)	21,391.94	22,503.79	23,661.40
PV of Terminal Value (M)	641,012.94	674,329.63	709,017.44
Equity Value (M)	722,507.02	758,642.77	796,233.49
Shares Outstanding (M)	11.90	11.90	11.90
Fair Value	$60,700.85	$63,736.76	$66,894.92
Upside / Downside	104.04%	114.24%	124.86%

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

Huons Co., Ltd. (243070.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener