DDM Analysis: WTIF.SG

Valuation Snapshot

Stable Growth	$7.19 - $10.32	$8.72
Multi-Stage	$17.45 - $19.17	$18.29
Blended Fair Value	$13.50
Current Price	$32.69
Upside	-58.69%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.00%	-2.13%	0.96	0.95	0.73	0.59	0.91	0.00	0.87	0.87	1.05	1.21
YoY Growth	-	-	1.18%	30.10%	23.10%	-34.89%	0.00%	-100.00%	-0.03%	-16.66%	-13.70%	1.44%
Dividend Yield	-	-	2.95%	4.47%	3.52%	2.86%	4.39%	0.00%	4.19%	4.19%	5.03%	5.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,485.00
(-) Cash Dividends Paid (M)	3,186.00
(=) Cash Retained (M)	299.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	697.00	435.63	261.38
Cash Retained (M)	299.00	299.00	299.00
(-) Cash Required (M)	-697.00	-435.63	-261.38
(=) Excess Retained (M)	-398.00	-136.63	37.63
(/) Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
(=) Excess Retained per Share	-0.12	-0.04	0.01
LTM Dividend per Share	0.96	0.96	0.96
(+) Excess Retained per Share	-0.12	-0.04	0.01
(=) Adjusted Dividend	0.84	0.92	0.98
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Fair Value	$7.19	$8.72	$10.32
Upside / Downside	-78.02%	-73.34%	-68.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,485.00	3,375.91	3,270.24	3,167.87	3,068.71	2,972.65	3,061.83
Payout Ratio	91.42%	91.14%	90.85%	90.57%	90.28%	90.00%	92.50%
Projected Dividends (M)	3,186.00	3,076.68	2,971.08	2,869.08	2,770.56	2,675.39	2,832.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Year 1 PV (M)	2,842.34	2,871.99	2,901.63
Year 2 PV (M)	2,535.72	2,588.90	2,642.62
Year 3 PV (M)	2,262.16	2,333.69	2,406.71
Year 4 PV (M)	2,018.09	2,103.62	2,191.83
Year 5 PV (M)	1,800.33	1,896.21	1,996.12
PV of Terminal Value (M)	46,176.61	48,635.68	51,198.41
Equity Value (M)	57,635.25	60,430.07	63,337.33
Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
Fair Value	$17.45	$18.29	$19.17
Upside / Downside	-46.63%	-44.05%	-41.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

WisdomTree Japan Equity UCITS ETF (WTIF.SG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener