DDM Analysis: 3430.TWO

Valuation Snapshot

Stable Growth	$41.48 - $71.69	$54.48
Multi-Stage	$77.08 - $84.59	$80.76
Blended Fair Value	$67.62
Current Price	$77.00
Upside	-12.18%
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	-2.55%	1.68%	1.96	2.94	1.73	0.42	0.37	2.23	0.64	0.24	0.15	0.77
YoY Growth	-	-	-33.33%	70.08%	307.99%	16.11%	-83.64%	250.61%	166.68%	54.49%	-80.00%	-53.49%
Dividend Yield	-	-	3.56%	6.31%	3.17%	0.66%	1.10%	8.89%	0.99%	1.20%	0.90%	4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	112.09
(-) Cash Dividends Paid (M)	84.29
(=) Cash Retained (M)	27.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.42	14.01	8.41
Cash Retained (M)	27.80	27.80	27.80
(-) Cash Required (M)	-22.42	-14.01	-8.41
(=) Excess Retained (M)	5.38	13.79	19.39
(/) Shares Outstanding (M)	34.39	34.39	34.39
(=) Excess Retained per Share	0.16	0.40	0.56
LTM Dividend per Share	2.45	2.45	2.45
(+) Excess Retained per Share	0.16	0.40	0.56
(=) Adjusted Dividend	2.61	2.85	3.01
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.19%	1.19%	2.19%
Fair Value	$41.48	$54.48	$71.69
Upside / Downside	-46.13%	-29.25%	-6.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	112.09	113.42	114.77	116.13	117.51	118.91	122.48
Payout Ratio	75.20%	78.16%	81.12%	84.08%	87.04%	90.00%	92.50%
Projected Dividends (M)	84.29	88.65	93.10	97.64	102.28	107.02	113.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.19%	1.19%	2.19%
Year 1 PV (M)	82.43	83.25	84.07
Year 2 PV (M)	80.49	82.10	83.73
Year 3 PV (M)	78.49	80.87	83.29
Year 4 PV (M)	76.45	79.55	82.74
Year 5 PV (M)	74.37	78.16	82.10
PV of Terminal Value (M)	2,258.43	2,373.41	2,493.03
Equity Value (M)	2,650.66	2,777.34	2,908.96
Shares Outstanding (M)	34.39	34.39	34.39
Fair Value	$77.08	$80.76	$84.59
Upside / Downside	0.10%	4.89%	9.86%

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

Analysis Mode

Ticker

Industry

Sector

Chitec Technology Co., Ltd. (3430.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener