DDM Analysis: ZNKL.TA

Valuation Snapshot

Stable Growth	$64.81 - $128.28	$89.71
Multi-Stage	$49.61 - $54.11	$51.82
Blended Fair Value	$70.77
Current Price	$46.97
Upside	50.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.92%	10.31%	1.12	1.12	2.10	2.10	0.86	0.84	0.99	1.00	0.74	0.63
YoY Growth	-	-	0.00%	-46.67%	0.00%	143.90%	2.50%	-15.49%	-0.70%	34.91%	17.78%	50.00%
Dividend Yield	-	-	2.89%	4.07%	11.79%	9.18%	4.72%	4.43%	6.88%	4.95%	3.78%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.25
(-) Cash Dividends Paid (M)	17.99
(=) Cash Retained (M)	36.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.85	6.78	4.07
Cash Retained (M)	36.25	36.25	36.25
(-) Cash Required (M)	-10.85	-6.78	-4.07
(=) Excess Retained (M)	25.40	29.47	32.18
(/) Shares Outstanding (M)	14.30	14.30	14.30
(=) Excess Retained per Share	1.78	2.06	2.25
LTM Dividend per Share	1.26	1.26	1.26
(+) Excess Retained per Share	1.78	2.06	2.25
(=) Adjusted Dividend	3.03	3.32	3.51
WACC / Discount Rate	10.44%	10.44%	10.44%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$64.81	$89.71	$128.28
Upside / Downside	37.97%	91.00%	173.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.25	57.77	61.53	65.53	69.78	74.32	76.55
Payout Ratio	33.17%	44.54%	55.90%	67.27%	78.63%	90.00%	92.50%
Projected Dividends (M)	17.99	25.73	34.39	44.08	54.87	66.89	70.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.44%	10.44%	10.44%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23.08	23.30	23.52
Year 2 PV (M)	27.67	28.20	28.73
Year 3 PV (M)	31.81	32.72	33.65
Year 4 PV (M)	35.52	36.89	38.29
Year 5 PV (M)	38.83	40.71	42.66
PV of Terminal Value (M)	552.52	579.21	606.92
Equity Value (M)	709.44	741.03	773.77
Shares Outstanding (M)	14.30	14.30	14.30
Fair Value	$49.61	$51.82	$54.11
Upside / Downside	5.63%	10.33%	15.21%

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

Mode

Ticker

Industry

Sector

Zanlakol Ltd (ZNKL.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener