DDM Analysis: JSE.JO

Valuation Snapshot

Stable Growth	$326.28 - $598.82	$438.82
Multi-Stage	$295.31 - $322.43	$308.62
Blended Fair Value	$373.72
Current Price	$133.27
Upside	180.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.95%	6.62%	7.95	7.78	8.67	7.38	8.56	8.77	6.32	5.86	6.54	5.02
YoY Growth	-	-	2.14%	-10.23%	17.43%	-13.78%	-2.39%	38.69%	7.92%	-10.36%	30.29%	19.88%
Dividend Yield	-	-	6.58%	8.42%	7.99%	6.59%	7.61%	7.34%	3.82%	3.82%	3.98%	3.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,813.76
(-) Cash Dividends Paid (M)	659.84
(=) Cash Retained (M)	1,153.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	362.75	226.72	136.03
Cash Retained (M)	1,153.91	1,153.91	1,153.91
(-) Cash Required (M)	-362.75	-226.72	-136.03
(=) Excess Retained (M)	791.16	927.19	1,017.88
(/) Shares Outstanding (M)	83.02	83.02	83.02
(=) Excess Retained per Share	9.53	11.17	12.26
LTM Dividend per Share	7.95	7.95	7.95
(+) Excess Retained per Share	9.53	11.17	12.26
(=) Adjusted Dividend	17.48	19.12	20.21
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Fair Value	$326.28	$438.82	$598.82
Upside / Downside	144.82%	229.27%	349.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,813.76	1,910.23	2,011.84	2,118.85	2,231.55	2,350.25	2,420.76
Payout Ratio	36.38%	47.10%	57.83%	68.55%	79.28%	90.00%	92.50%
Projected Dividends (M)	659.84	899.79	1,163.40	1,452.51	1,769.09	2,115.23	2,239.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Year 1 PV (M)	810.91	818.69	826.46
Year 2 PV (M)	944.92	963.12	981.50
Year 3 PV (M)	1,063.20	1,094.07	1,125.53
Year 4 PV (M)	1,167.01	1,212.41	1,259.12
Year 5 PV (M)	1,257.52	1,318.96	1,382.78
PV of Terminal Value (M)	19,273.86	20,215.54	21,193.66
Equity Value (M)	24,517.43	25,622.78	26,769.05
Shares Outstanding (M)	83.02	83.02	83.02
Fair Value	$295.31	$308.62	$322.43
Upside / Downside	121.58%	131.57%	141.93%

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

JSE Limited (JSE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener