DDM Analysis: 6435.TWO

Valuation Snapshot

Stable Growth	$143.09 - $311.89	$205.13
Multi-Stage	$154.29 - $168.84	$161.43
Blended Fair Value	$183.28
Current Price	$103.50
Upside	77.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.70%	5.18%	2.76	2.65	6.36	4.40	3.76	6.12	3.06	2.62	2.62	2.31
YoY Growth	-	-	4.20%	-58.33%	44.52%	17.16%	-38.57%	100.00%	16.67%	0.00%	13.42%	38.69%
Dividend Yield	-	-	2.59%	2.54%	6.73%	3.01%	3.13%	9.40%	2.80%	2.77%	3.79%	6.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.68
(-) Cash Dividends Paid (M)	161.15
(=) Cash Retained (M)	124.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.14	35.71	21.43
Cash Retained (M)	124.53	124.53	124.53
(-) Cash Required (M)	-57.14	-35.71	-21.43
(=) Excess Retained (M)	67.40	88.82	103.11
(/) Shares Outstanding (M)	37.84	37.84	37.84
(=) Excess Retained per Share	1.78	2.35	2.72
LTM Dividend per Share	4.26	4.26	4.26
(+) Excess Retained per Share	1.78	2.35	2.72
(=) Adjusted Dividend	6.04	6.61	6.98
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	3.18%	4.18%	5.18%
Fair Value	$143.09	$205.13	$311.89
Upside / Downside	38.26%	98.19%	201.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.68	297.63	310.08	323.05	336.56	350.64	361.16
Payout Ratio	56.41%	63.13%	69.85%	76.56%	83.28%	90.00%	92.50%
Projected Dividends (M)	161.15	187.88	216.57	247.34	280.29	315.58	334.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	3.18%	4.18%	5.18%
Year 1 PV (M)	173.04	174.71	176.39
Year 2 PV (M)	183.70	187.28	190.89
Year 3 PV (M)	193.21	198.89	204.67
Year 4 PV (M)	201.66	209.59	217.75
Year 5 PV (M)	209.10	219.43	230.16
PV of Terminal Value (M)	4,877.79	5,118.78	5,369.20
Equity Value (M)	5,838.49	6,108.67	6,389.07
Shares Outstanding (M)	37.84	37.84	37.84
Fair Value	$154.29	$161.43	$168.84
Upside / Downside	49.08%	55.98%	63.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Sinopower Semiconductor, Inc. (6435.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener