DDM Analysis: 5347.KL

Valuation Snapshot

Stable Growth	$10.73 - $18.82	$14.18
Multi-Stage	$20.33 - $22.33	$21.31
Blended Fair Value	$17.74
Current Price	$14.38
Upside	23.40%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.39%	8.10%	0.53	0.44	0.37	0.79	0.90	0.52	0.50	0.38	0.28	0.28
YoY Growth	-	-	21.13%	16.33%	-52.25%	-12.75%	73.71%	2.80%	32.94%	34.75%	0.00%	16.00%
Dividend Yield	-	-	3.84%	3.83%	4.06%	8.73%	8.89%	4.31%	3.99%	2.45%	2.00%	2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,754.90
(-) Cash Dividends Paid (M)	2,964.60
(=) Cash Retained (M)	1,790.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	950.98	594.36	356.62
Cash Retained (M)	1,790.30	1,790.30	1,790.30
(-) Cash Required (M)	-950.98	-594.36	-356.62
(=) Excess Retained (M)	839.32	1,195.94	1,433.68
(/) Shares Outstanding (M)	5,817.25	5,817.25	5,817.25
(=) Excess Retained per Share	0.14	0.21	0.25
LTM Dividend per Share	0.51	0.51	0.51
(+) Excess Retained per Share	0.14	0.21	0.25
(=) Adjusted Dividend	0.65	0.72	0.76
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	0.18%	1.18%	2.18%
Fair Value	$10.73	$14.18	$18.82
Upside / Downside	-25.38%	-1.42%	30.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,754.90	4,810.97	4,867.69	4,925.09	4,983.16	5,041.92	5,193.18
Payout Ratio	62.35%	67.88%	73.41%	78.94%	84.47%	90.00%	92.50%
Projected Dividends (M)	2,964.60	3,265.62	3,573.32	3,887.83	4,209.26	4,537.73	4,803.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	0.18%	1.18%	2.18%
Year 1 PV (M)	3,042.18	3,072.55	3,102.92
Year 2 PV (M)	3,101.07	3,163.29	3,226.13
Year 3 PV (M)	3,143.16	3,238.23	3,335.20
Year 4 PV (M)	3,170.19	3,298.67	3,431.03
Year 5 PV (M)	3,183.74	3,345.84	3,514.49
PV of Terminal Value (M)	102,639.36	107,865.45	113,302.29
Equity Value (M)	118,279.70	123,984.04	129,912.05
Shares Outstanding (M)	5,817.25	5,817.25	5,817.25
Fair Value	$20.33	$21.31	$22.33
Upside / Downside	41.39%	48.21%	55.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Tenaga Nasional Berhad (5347.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener