DDM Analysis: 5474.TWO

Valuation Snapshot

Stable Growth	$71.48 - $117.90	$92.08
Multi-Stage	$136.34 - $149.72	$142.90
Blended Fair Value	$117.49
Current Price	$171.00
Upside	-31.29%
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	1.66%	5.14%	3.50	3.80	5.00	6.66	3.82	3.22	2.80	2.80	3.56	2.97
YoY Growth	-	-	-7.89%	-24.00%	-25.00%	74.62%	18.42%	15.15%	0.00%	-21.43%	20.00%	40.00%
Dividend Yield	-	-	2.24%	2.81%	5.47%	6.90%	2.01%	5.95%	4.40%	5.63%	6.30%	5.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	250.33
(-) Cash Dividends Paid (M)	159.03
(=) Cash Retained (M)	91.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	50.07	31.29	18.77
Cash Retained (M)	91.30	91.30	91.30
(-) Cash Required (M)	-50.07	-31.29	-18.77
(=) Excess Retained (M)	41.24	60.01	72.53
(/) Shares Outstanding (M)	39.78	39.78	39.78
(=) Excess Retained per Share	1.04	1.51	1.82
LTM Dividend per Share	4.00	4.00	4.00
(+) Excess Retained per Share	1.04	1.51	1.82
(=) Adjusted Dividend	5.03	5.51	5.82
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.34%	0.66%	1.66%
Fair Value	$71.48	$92.08	$117.90
Upside / Downside	-58.20%	-46.15%	-31.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	250.33	251.98	253.63	255.30	256.98	258.66	266.42
Payout Ratio	63.53%	68.82%	74.12%	79.41%	84.71%	90.00%	92.50%
Projected Dividends (M)	159.03	173.41	187.98	202.73	217.67	232.80	246.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.34%	0.66%	1.66%
Year 1 PV (M)	160.95	162.56	164.18
Year 2 PV (M)	161.93	165.19	168.49
Year 3 PV (M)	162.08	167.01	172.03
Year 4 PV (M)	161.51	168.09	174.87
Year 5 PV (M)	160.32	168.52	177.06
PV of Terminal Value (M)	4,617.43	4,853.79	5,099.73
Equity Value (M)	5,424.20	5,685.16	5,956.37
Shares Outstanding (M)	39.78	39.78	39.78
Fair Value	$136.34	$142.90	$149.72
Upside / Downside	-20.27%	-16.43%	-12.45%

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

Yuan High-Tech Development Co., Ltd. (5474.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener