DDM Analysis: 043150.KQ

Valuation Snapshot

Stable Growth	$65,910.87 - $146,781.01	$95,188.49
Multi-Stage	$48,091.04 - $52,607.70	$50,308.12
Blended Fair Value	$72,748.30
Current Price	$22,150.00
Upside	228.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.51%	3.83%	143.65	100.01	100.01	100.01	100.01	100.01	100.01	100.01	100.01	100.01
YoY Growth	-	-	43.64%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.36%
Dividend Yield	-	-	0.71%	0.32%	0.31%	0.25%	0.33%	0.46%	0.40%	0.25%	0.36%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,389.18
(-) Cash Dividends Paid (M)	1,485.43
(=) Cash Retained (M)	47,903.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,877.84	6,173.65	3,704.19
Cash Retained (M)	47,903.75	47,903.75	47,903.75
(-) Cash Required (M)	-9,877.84	-6,173.65	-3,704.19
(=) Excess Retained (M)	38,025.92	41,730.10	44,199.56
(/) Shares Outstanding (M)	14.85	14.85	14.85
(=) Excess Retained per Share	2,560.06	2,809.45	2,975.70
LTM Dividend per Share	100.01	100.01	100.01
(+) Excess Retained per Share	2,560.06	2,809.45	2,975.70
(=) Adjusted Dividend	2,660.07	2,909.45	3,075.71
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	5.23%	6.23%	7.23%
Fair Value	$65,910.87	$95,188.49	$146,781.01
Upside / Downside	197.57%	329.74%	562.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,389.18	52,466.23	55,734.99	59,207.40	62,896.15	66,814.72	68,819.16
Payout Ratio	3.01%	20.41%	37.80%	55.20%	72.60%	90.00%	92.50%
Projected Dividends (M)	1,485.43	10,706.30	21,070.37	32,684.28	45,663.56	60,133.25	63,657.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	5.23%	6.23%	7.23%
Year 1 PV (M)	9,687.42	9,779.48	9,871.54
Year 2 PV (M)	17,250.82	17,580.25	17,912.79
Year 3 PV (M)	24,212.83	24,909.69	25,619.80
Year 4 PV (M)	30,608.73	31,788.91	33,002.90
Year 5 PV (M)	36,471.95	38,238.16	40,072.15
PV of Terminal Value (M)	596,088.57	624,955.09	654,929.25
Equity Value (M)	714,320.33	747,251.59	781,408.44
Shares Outstanding (M)	14.85	14.85	14.85
Fair Value	$48,091.04	$50,308.12	$52,607.70
Upside / Downside	117.12%	127.12%	137.51%

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

Value Added Technology Co., Ltd. (043150.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener