DDM Analysis: 688665.SS

Valuation Snapshot

Stable Growth	$267.64 - $315.33	$295.51
Multi-Stage	$212.49 - $233.22	$222.66
Blended Fair Value	$259.08
Current Price	$63.26
Upside	309.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	58.50%	0.00%	0.63	0.65	0.89	0.31	0.21	0.06	0.07	0.17	0.00	0.00
YoY Growth	-	-	-2.69%	-27.36%	186.67%	49.76%	229.70%	-8.85%	-59.46%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.70%	1.61%	1.38%	0.33%	0.49%	0.14%	0.15%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	158.43
(-) Cash Dividends Paid (M)	37.99
(=) Cash Retained (M)	120.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31.69	19.80	11.88
Cash Retained (M)	120.44	120.44	120.44
(-) Cash Required (M)	-31.69	-19.80	-11.88
(=) Excess Retained (M)	88.76	100.64	108.56
(/) Shares Outstanding (M)	99.92	99.92	99.92
(=) Excess Retained per Share	0.89	1.01	1.09
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.89	1.01	1.09
(=) Adjusted Dividend	1.27	1.39	1.47
WACC / Discount Rate	-0.87%	-0.87%	-0.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$267.64	$295.51	$315.33
Upside / Downside	323.08%	367.13%	398.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	158.43	168.73	179.69	191.37	203.81	217.06	223.57
Payout Ratio	23.98%	37.18%	50.39%	63.59%	76.80%	90.00%	92.50%
Projected Dividends (M)	37.99	62.73	90.54	121.70	156.52	195.36	206.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.87%	-0.87%	-0.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	62.69	63.28	63.88
Year 2 PV (M)	90.41	92.13	93.87
Year 3 PV (M)	121.43	124.92	128.47
Year 4 PV (M)	156.07	162.07	168.25
Year 5 PV (M)	194.66	204.06	213.82
PV of Terminal Value (M)	20,606.59	21,601.90	22,635.30
Equity Value (M)	21,231.86	22,248.37	23,303.59
Shares Outstanding (M)	99.92	99.92	99.92
Fair Value	$212.49	$222.66	$233.22
Upside / Downside	235.90%	251.98%	268.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cubic Sensor and Instrument Co., Ltd (688665.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener