DDM Analysis: 5347.KL

Valuation Snapshot

Stable Growth	$10.73 - $18.83	$14.18
Multi-Stage	$20.34 - $22.35	$21.33
Blended Fair Value	$17.75
Current Price	$14.38
Upside	23.46%
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	0.39%	8.10%	0.53	0.44	0.37	0.79	0.90	0.52	0.50	0.38	0.28	0.28
YoY Growth	-	-	21.13%	16.33%	-52.25%	-12.75%	73.71%	2.80%	32.94%	34.75%	0.00%	16.00%
Dividend Yield	-	-	3.84%	3.83%	4.06%	8.73%	8.89%	4.31%	3.99%	2.45%	2.00%	2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,754.90
(-) Cash Dividends Paid (M)	2,964.60
(=) Cash Retained (M)	1,790.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	950.98	594.36	356.62
Cash Retained (M)	1,790.30	1,790.30	1,790.30
(-) Cash Required (M)	-950.98	-594.36	-356.62
(=) Excess Retained (M)	839.32	1,195.94	1,433.68
(/) Shares Outstanding (M)	5,817.25	5,817.25	5,817.25
(=) Excess Retained per Share	0.14	0.21	0.25
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.14	0.21	0.25
(=) Adjusted Dividend	0.65	0.72	0.76
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	0.18%	1.18%	2.18%
Fair Value	$10.73	$14.18	$18.83
Upside / Downside	-25.35%	-1.38%	30.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,754.90	4,810.97	4,867.69	4,925.09	4,983.16	5,041.92	5,193.18
Payout Ratio	62.35%	67.88%	73.41%	78.94%	84.47%	90.00%	92.50%
Projected Dividends (M)	2,964.60	3,265.62	3,573.32	3,887.83	4,209.26	4,537.73	4,803.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	0.18%	1.18%	2.18%
Year 1 PV (M)	3,042.24	3,072.61	3,102.97
Year 2 PV (M)	3,101.18	3,163.41	3,226.25
Year 3 PV (M)	3,143.33	3,238.41	3,335.38
Year 4 PV (M)	3,170.42	3,298.91	3,431.28
Year 5 PV (M)	3,184.03	3,346.15	3,514.80
PV of Terminal Value (M)	102,708.82	107,938.44	113,378.96
Equity Value (M)	118,350.01	124,057.92	129,989.64
Shares Outstanding (M)	5,817.25	5,817.25	5,817.25
Fair Value	$20.34	$21.33	$22.35
Upside / Downside	41.48%	48.30%	55.39%

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

Analysis Mode

Ticker

Industry

Sector

Tenaga Nasional Berhad (5347.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener