DDM Analysis: 078000.KS

Valuation Snapshot

Stable Growth	$9,281.22 - $14,120.97	$11,551.81
Multi-Stage	$20,951.61 - $23,045.40	$21,977.98
Blended Fair Value	$16,764.89
Current Price	$15,540.00
Upside	7.88%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.49%	-0.25%	689.52	652.46	543.72	521.97	598.09	706.84	630.72	543.72	717.71	652.46
YoY Growth	-	-	5.68%	20.00%	4.17%	-12.73%	-15.38%	12.07%	16.00%	-24.24%	10.00%	-7.69%
Dividend Yield	-	-	7.87%	6.10%	5.99%	4.86%	5.20%	6.07%	4.35%	3.42%	6.30%	4.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,471.01
(-) Cash Dividends Paid (M)	3,304.96
(=) Cash Retained (M)	2,166.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,094.20	683.88	410.33
Cash Retained (M)	2,166.05	2,166.05	2,166.05
(-) Cash Required (M)	-1,094.20	-683.88	-410.33
(=) Excess Retained (M)	1,071.84	1,482.17	1,755.72
(/) Shares Outstanding (M)	5.17	5.17	5.17
(=) Excess Retained per Share	207.15	286.45	339.32
LTM Dividend per Share	638.74	638.74	638.74
(+) Excess Retained per Share	207.15	286.45	339.32
(=) Adjusted Dividend	845.89	925.19	978.06
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-2.25%	-1.25%	-0.25%
Fair Value	$9,281.22	$11,551.81	$14,120.97
Upside / Downside	-40.28%	-25.66%	-9.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,471.01	5,402.75	5,335.34	5,268.77	5,203.04	5,138.12	5,292.27
Payout Ratio	60.41%	66.33%	72.25%	78.16%	84.08%	90.00%	92.50%
Projected Dividends (M)	3,304.96	3,583.48	3,854.53	4,118.26	4,374.80	4,624.31	4,895.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	-2.25%	-1.25%	-0.25%
Year 1 PV (M)	3,325.65	3,359.67	3,393.69
Year 2 PV (M)	3,319.83	3,388.10	3,457.06
Year 3 PV (M)	3,291.77	3,393.83	3,497.98
Year 4 PV (M)	3,245.24	3,380.09	3,519.09
Year 5 PV (M)	3,183.52	3,349.72	3,522.79
PV of Terminal Value (M)	92,041.84	96,847.06	101,850.91
Equity Value (M)	108,407.85	113,718.47	119,241.54
Shares Outstanding (M)	5.17	5.17	5.17
Fair Value	$20,951.61	$21,977.98	$23,045.40
Upside / Downside	34.82%	41.43%	48.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Telcoware Co.,Ltd. (078000.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener