DDM Analysis: 5139.KL

Valuation Snapshot

Stable Growth	$28.13 - $132.40	$62.19
Multi-Stage	$18.14 - $19.88	$19.00
Blended Fair Value	$40.60
Current Price	$4.85
Upside	737.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.10%	6.90%	0.28	0.25	0.24	0.24	0.12	0.22	0.21	0.19	0.17	0.17
YoY Growth	-	-	14.14%	2.06%	0.00%	109.88%	-47.56%	6.41%	6.76%	14.42%	1.09%	15.66%
Dividend Yield	-	-	4.93%	3.42%	4.25%	3.33%	0.97%	2.45%	1.29%	1.31%	1.32%	1.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342.82
(-) Cash Dividends Paid (M)	72.76
(=) Cash Retained (M)	270.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68.56	42.85	25.71
Cash Retained (M)	270.05	270.05	270.05
(-) Cash Required (M)	-68.56	-42.85	-25.71
(=) Excess Retained (M)	201.49	227.20	244.34
(/) Shares Outstanding (M)	510.62	510.62	510.62
(=) Excess Retained per Share	0.39	0.44	0.48
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.39	0.44	0.48
(=) Adjusted Dividend	0.54	0.59	0.62
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	4.60%	5.60%	6.60%
Fair Value	$28.13	$62.19	$132.40
Upside / Downside	479.93%	1,182.37%	2,629.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342.82	362.01	382.28	403.69	426.30	450.17	463.67
Payout Ratio	21.23%	34.98%	48.74%	62.49%	76.25%	90.00%	92.50%
Projected Dividends (M)	72.76	126.63	186.31	252.27	325.03	405.15	428.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	4.60%	5.60%	6.60%
Year 1 PV (M)	117.67	118.80	119.92
Year 2 PV (M)	160.87	163.96	167.08
Year 3 PV (M)	202.41	208.27	214.24
Year 4 PV (M)	242.33	251.73	261.41
Year 5 PV (M)	280.69	294.37	308.57
PV of Terminal Value (M)	8,260.77	8,663.27	9,081.30
Equity Value (M)	9,264.74	9,700.39	10,152.52
Shares Outstanding (M)	510.62	510.62	510.62
Fair Value	$18.14	$19.00	$19.88
Upside / Downside	274.11%	291.70%	309.96%

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

Ticker

Industry

Sector

AEON Credit Service (M) Berhad (5139.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener