DDM Analysis: 6139.KL

Valuation Snapshot

Stable Growth	$3.09 - $4.47	$3.76
Multi-Stage	$5.85 - $6.45	$6.15
Blended Fair Value	$4.95
Current Price	$3.08
Upside	60.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.51%	-1.05%	0.14	0.13	0.12	0.12	0.00	0.33	0.14	0.11	0.07	0.07
YoY Growth	-	-	3.70%	12.73%	0.63%	0.00%	-100.00%	134.05%	25.33%	64.29%	5.10%	-56.22%
Dividend Yield	-	-	3.77%	3.64%	3.49%	3.18%	0.00%	10.29%	2.70%	3.43%	1.75%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	375.87
(-) Cash Dividends Paid (M)	25.85
(=) Cash Retained (M)	350.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	75.17	46.98	28.19
Cash Retained (M)	350.02	350.02	350.02
(-) Cash Required (M)	-75.17	-46.98	-28.19
(=) Excess Retained (M)	274.85	303.04	321.83
(/) Shares Outstanding (M)	864.35	864.35	864.35
(=) Excess Retained per Share	0.32	0.35	0.37
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.32	0.35	0.37
(=) Adjusted Dividend	0.35	0.38	0.40
WACC / Discount Rate	7.86%	7.86%	7.86%
Growth Rate	-3.05%	-2.05%	-1.05%
Fair Value	$3.09	$3.76	$4.47
Upside / Downside	0.35%	22.07%	44.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	375.87	368.15	360.59	353.18	345.93	338.82	348.99
Payout Ratio	6.88%	23.50%	40.13%	56.75%	73.38%	90.00%	92.50%
Projected Dividends (M)	25.85	86.52	144.69	200.43	253.83	304.94	322.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.86%	7.86%	7.86%
Growth Rate	-3.05%	-2.05%	-1.05%
Year 1 PV (M)	79.40	80.22	81.04
Year 2 PV (M)	121.85	124.38	126.93
Year 3 PV (M)	154.90	159.74	164.68
Year 4 PV (M)	180.01	187.55	195.33
Year 5 PV (M)	198.46	208.90	219.79
PV of Terminal Value (M)	4,324.46	4,552.14	4,789.31
Equity Value (M)	5,059.07	5,312.93	5,577.08
Shares Outstanding (M)	864.35	864.35	864.35
Fair Value	$5.85	$6.15	$6.45
Upside / Downside	90.03%	99.57%	109.49%

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

Mode

Ticker

Industry

Sector

Syarikat Takaful Malaysia Keluarga Berhad (6139.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener