DDM Analysis: 064960.KS

Valuation Snapshot

Stable Growth	$74,412.92 - $160,854.96	$106,364.47
Multi-Stage	$99,040.90 - $108,704.56	$103,781.15
Blended Fair Value	$105,072.81
Current Price	$31,300.00
Upside	235.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.04%	9.30%	956.20	990.50	1,030.82	969.72	1,355.92	747.69	684.25	684.25	759.10	524.15
YoY Growth	-	-	-3.46%	-3.91%	6.30%	-28.48%	81.35%	9.27%	0.00%	-9.86%	44.83%	33.33%
Dividend Yield	-	-	3.71%	4.32%	4.40%	4.19%	4.37%	5.42%	3.40%	3.51%	3.06%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,616.23
(-) Cash Dividends Paid (M)	27,592.98
(=) Cash Retained (M)	58,023.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,123.25	10,702.03	6,421.22
Cash Retained (M)	58,023.25	58,023.25	58,023.25
(-) Cash Required (M)	-17,123.25	-10,702.03	-6,421.22
(=) Excess Retained (M)	40,900.00	47,321.22	51,602.03
(/) Shares Outstanding (M)	21.37	21.37	21.37
(=) Excess Retained per Share	1,913.83	2,214.30	2,414.61
LTM Dividend per Share	1,291.16	1,291.16	1,291.16
(+) Excess Retained per Share	1,913.83	2,214.30	2,414.61
(=) Adjusted Dividend	3,204.99	3,505.45	3,705.77
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.14%	3.14%	4.14%
Fair Value	$74,412.92	$106,364.47	$160,854.96
Upside / Downside	137.74%	239.82%	413.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,616.23	88,303.27	91,074.64	93,933.00	96,881.06	99,921.64	102,919.29
Payout Ratio	32.23%	43.78%	55.34%	66.89%	78.45%	90.00%	92.50%
Projected Dividends (M)	27,592.98	38,661.77	50,398.17	62,833.17	75,999.06	89,929.48	95,200.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.14%	3.14%	4.14%
Year 1 PV (M)	35,937.47	36,289.32	36,641.17
Year 2 PV (M)	43,545.79	44,402.65	45,267.85
Year 3 PV (M)	50,464.52	51,961.31	53,487.42
Year 4 PV (M)	56,737.62	58,992.45	61,313.84
Year 5 PV (M)	62,406.62	65,522.03	68,760.64
PV of Terminal Value (M)	1,867,486.28	1,960,713.33	2,057,626.96
Equity Value (M)	2,116,578.30	2,217,881.10	2,323,097.88
Shares Outstanding (M)	21.37	21.37	21.37
Fair Value	$99,040.90	$103,781.15	$108,704.56
Upside / Downside	216.42%	231.57%	247.30%

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

SNT Motiv Co., Ltd. (064960.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener