DDM Analysis: 002030.KS

Valuation Snapshot

Stable Growth	$1,364,230.60 - $5,102,337.08	$4,072,485.27
Multi-Stage	$774,739.94 - $848,556.15	$810,964.78
Blended Fair Value	$2,441,725.02
Current Price	$350,500.00
Upside	596.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.26%	33.79%	12,754.41	11,016.10	8,870.95	5,603.00	5,326.51	5,753.77	4,432.65	7,376.81	3,224.69	4,467.38
YoY Growth	-	-	15.78%	24.18%	58.32%	5.19%	-7.43%	29.80%	-39.91%	128.76%	-27.82%	543.44%
Dividend Yield	-	-	4.91%	4.61%	6.21%	3.54%	4.40%	7.69%	3.41%	6.20%	3.31%	4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	42,935.28
(-) Cash Dividends Paid (M)	17,183.05
(=) Cash Retained (M)	25,752.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,587.06	5,366.91	3,220.15
Cash Retained (M)	25,752.23	25,752.23	25,752.23
(-) Cash Required (M)	-8,587.06	-5,366.91	-3,220.15
(=) Excess Retained (M)	17,165.18	20,385.32	22,532.09
(/) Shares Outstanding (M)	1.66	1.66	1.66
(=) Excess Retained per Share	10,331.13	12,269.23	13,561.29
LTM Dividend per Share	10,341.89	10,341.89	10,341.89
(+) Excess Retained per Share	10,331.13	12,269.23	13,561.29
(=) Adjusted Dividend	20,673.02	22,611.12	23,903.18
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Fair Value	$1,364,230.60	$4,072,485.27	$5,102,337.08
Upside / Downside	289.22%	1,061.91%	1,355.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	42,935.28	45,395.15	47,995.95	50,745.75	53,653.10	56,727.02	58,428.83
Payout Ratio	40.02%	50.02%	60.01%	70.01%	80.00%	90.00%	92.50%
Projected Dividends (M)	17,183.05	22,705.14	28,803.56	35,526.25	42,924.72	51,054.32	54,046.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	4.73%	5.73%	6.73%
Year 1 PV (M)	21,154.23	21,356.22	21,558.21
Year 2 PV (M)	25,003.02	25,482.78	25,967.10
Year 3 PV (M)	28,732.19	29,563.12	30,409.91
Year 4 PV (M)	32,344.46	33,597.62	34,886.85
Year 5 PV (M)	35,842.48	37,586.67	39,398.11
PV of Terminal Value (M)	1,144,154.05	1,199,831.59	1,257,655.87
Equity Value (M)	1,287,230.42	1,347,417.99	1,409,876.04
Shares Outstanding (M)	1.66	1.66	1.66
Fair Value	$774,739.94	$810,964.78	$848,556.15
Upside / Downside	121.04%	131.37%	142.10%

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

Asia Holdings Co., Ltd. (002030.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener