DDM Analysis: CK-R.BK

Valuation Snapshot

Stable Growth	$13.13 - $21.55	$16.88
Multi-Stage	$26.16 - $28.79	$27.45
Blended Fair Value	$22.17
Current Price	$11.30
Upside	96.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.71%	-2.78%	0.30	0.25	0.39	0.20	0.20	0.50	0.45	0.50	0.65	0.60
YoY Growth	-	-	20.73%	-36.53%	100.01%	-2.13%	-60.00%	11.15%	-10.00%	-23.11%	8.33%	50.82%
Dividend Yield	-	-	2.18%	1.08%	1.90%	0.97%	1.12%	3.28%	1.79%	2.08%	2.40%	2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,981.82
(-) Cash Dividends Paid (M)	506.48
(=) Cash Retained (M)	1,475.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	396.36	247.73	148.64
Cash Retained (M)	1,475.34	1,475.34	1,475.34
(-) Cash Required (M)	-396.36	-247.73	-148.64
(=) Excess Retained (M)	1,078.98	1,227.62	1,326.71
(/) Shares Outstanding (M)	1,686.73	1,686.73	1,686.73
(=) Excess Retained per Share	0.64	0.73	0.79
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.64	0.73	0.79
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.69%	0.31%	1.31%
Fair Value	$13.13	$16.88	$21.55
Upside / Downside	16.21%	49.40%	90.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,981.82	1,988.00	1,994.19	2,000.39	2,006.62	2,012.87	2,073.26
Payout Ratio	25.56%	38.45%	51.33%	64.22%	77.11%	90.00%	92.50%
Projected Dividends (M)	506.48	764.29	1,023.69	1,284.70	1,547.33	1,811.58	1,917.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.69%	0.31%	1.31%
Year 1 PV (M)	711.02	718.18	725.34
Year 2 PV (M)	885.97	903.90	922.01
Year 3 PV (M)	1,034.37	1,065.94	1,098.13
Year 4 PV (M)	1,159.00	1,206.39	1,255.22
Year 5 PV (M)	1,262.36	1,327.21	1,394.69
PV of Terminal Value (M)	39,072.21	41,079.39	43,168.22
Equity Value (M)	44,124.93	46,301.00	48,563.61
Shares Outstanding (M)	1,686.73	1,686.73	1,686.73
Fair Value	$26.16	$27.45	$28.79
Upside / Downside	131.51%	142.92%	154.79%

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

CH. Karnchang Public Company Limited (CK-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener