DDM Analysis: 603680.SS

Valuation Snapshot

Stable Growth	$10.26 - $19.93	$14.10
Multi-Stage	$15.92 - $17.49	$16.69
Blended Fair Value	$15.40
Current Price	$12.40
Upside	24.18%
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	-8.77%	-2.64%	0.16	0.14	0.21	0.24	0.36	0.26	0.24	1.22	0.03	0.99
YoY Growth	-	-	15.08%	-32.61%	-10.16%	-35.25%	40.10%	6.35%	-80.03%	4,220.98%	-97.15%	362.61%
Dividend Yield	-	-	1.96%	1.74%	2.35%	2.94%	2.30%	2.85%	1.84%	5.69%	0.11%	3.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	504.60
(-) Cash Dividends Paid (M)	144.39
(=) Cash Retained (M)	360.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	100.92	63.07	37.84
Cash Retained (M)	360.21	360.21	360.21
(-) Cash Required (M)	-100.92	-63.07	-37.84
(=) Excess Retained (M)	259.29	297.14	322.36
(/) Shares Outstanding (M)	783.86	783.86	783.86
(=) Excess Retained per Share	0.33	0.38	0.41
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.33	0.38	0.41
(=) Adjusted Dividend	0.51	0.56	0.60
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	1.31%	2.31%	3.31%
Fair Value	$10.26	$14.10	$19.93
Upside / Downside	-17.28%	13.73%	60.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	504.60	516.25	528.18	540.38	552.86	565.64	582.60
Payout Ratio	28.61%	40.89%	53.17%	65.45%	77.72%	90.00%	92.50%
Projected Dividends (M)	144.39	211.10	280.83	353.66	429.70	509.07	538.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	1.31%	2.31%	3.31%
Year 1 PV (M)	196.47	198.41	200.35
Year 2 PV (M)	243.25	248.07	252.95
Year 3 PV (M)	285.10	293.63	302.32
Year 4 PV (M)	322.40	335.32	348.62
Year 5 PV (M)	355.48	373.37	391.98
PV of Terminal Value (M)	11,078.92	11,636.60	12,216.52
Equity Value (M)	12,481.61	13,085.40	13,712.73
Shares Outstanding (M)	783.86	783.86	783.86
Fair Value	$15.92	$16.69	$17.49
Upside / Downside	28.41%	34.63%	41.08%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

KTK Group Co., Ltd. (603680.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener