DDM Analysis: JSE.JO

Valuation Snapshot

Stable Growth	$326.28 - $598.82	$438.82
Multi-Stage	$295.31 - $322.43	$308.62
Blended Fair Value	$373.72
Current Price	$133.27
Upside	180.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.95%	6.62%	7.95	7.78	8.67	7.38	8.56	8.77	6.32	5.86	6.54	5.02
YoY Growth	-	-	2.14%	-10.23%	17.43%	-13.78%	-2.39%	38.69%	7.92%	-10.36%	30.29%	19.88%
Dividend Yield	-	-	6.58%	8.42%	7.99%	6.59%	7.61%	7.34%	3.82%	3.82%	3.98%	3.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,813.76
(-) Cash Dividends Paid (M)	659.84
(=) Cash Retained (M)	1,153.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	362.75	226.72	136.03
Cash Retained (M)	1,153.91	1,153.91	1,153.91
(-) Cash Required (M)	-362.75	-226.72	-136.03
(=) Excess Retained (M)	791.16	927.19	1,017.88
(/) Shares Outstanding (M)	83.02	83.02	83.02
(=) Excess Retained per Share	9.53	11.17	12.26
LTM Dividend per Share	7.95	7.95	7.95
(+) Excess Retained per Share	9.53	11.17	12.26
(=) Adjusted Dividend	17.48	19.12	20.21
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Fair Value	$326.28	$438.82	$598.82
Upside / Downside	144.82%	229.27%	349.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,813.76	1,910.23	2,011.84	2,118.85	2,231.55	2,350.25	2,420.76
Payout Ratio	36.38%	47.10%	57.83%	68.55%	79.28%	90.00%	92.50%
Projected Dividends (M)	659.84	899.79	1,163.40	1,452.51	1,769.09	2,115.23	2,239.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Year 1 PV (M)	810.91	818.69	826.46
Year 2 PV (M)	944.92	963.12	981.50
Year 3 PV (M)	1,063.20	1,094.07	1,125.53
Year 4 PV (M)	1,167.01	1,212.41	1,259.12
Year 5 PV (M)	1,257.52	1,318.96	1,382.78
PV of Terminal Value (M)	19,273.86	20,215.54	21,193.66
Equity Value (M)	24,517.43	25,622.78	26,769.05
Shares Outstanding (M)	83.02	83.02	83.02
Fair Value	$295.31	$308.62	$322.43
Upside / Downside	121.58%	131.57%	141.93%

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

JSE Limited (JSE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener