DDM Analysis: 2756.TWO

Valuation Snapshot

Stable Growth	$14.40 - $19.57	$17.03
Multi-Stage	$35.09 - $38.75	$36.88
Blended Fair Value	$26.96
Current Price	$92.70
Upside	-70.92%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	-5.68%	0.00%	3.48	3.52	2.61	1.10	1.51	4.65	0.00	0.00	0.00	0.00
YoY Growth	-	-	-1.33%	35.00%	137.18%	-27.00%	-67.63%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.62%	4.11%	2.16%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	77.88
(-) Cash Dividends Paid (M)	31.58
(=) Cash Retained (M)	46.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15.58	9.74	5.84
Cash Retained (M)	46.30	46.30	46.30
(-) Cash Required (M)	-15.58	-9.74	-5.84
(=) Excess Retained (M)	30.73	36.57	40.46
(/) Shares Outstanding (M)	26.13	26.13	26.13
(=) Excess Retained per Share	1.18	1.40	1.55
LTM Dividend per Share	1.21	1.21	1.21
(+) Excess Retained per Share	1.18	1.40	1.55
(=) Adjusted Dividend	2.38	2.61	2.76
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	-7.68%	-6.68%	-5.68%
Fair Value	$14.40	$17.03	$19.57
Upside / Downside	-84.47%	-81.63%	-78.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	77.88	72.68	67.83	63.30	59.07	55.13	56.78
Payout Ratio	40.55%	50.44%	60.33%	70.22%	80.11%	90.00%	92.50%
Projected Dividends (M)	31.58	36.66	40.92	44.45	47.32	49.61	52.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	-7.68%	-6.68%	-5.68%
Year 1 PV (M)	33.70	34.06	34.43
Year 2 PV (M)	34.58	35.33	36.10
Year 3 PV (M)	34.53	35.67	36.82
Year 4 PV (M)	33.80	35.29	36.82
Year 5 PV (M)	32.58	34.38	36.26
PV of Terminal Value (M)	747.65	789.02	832.21
Equity Value (M)	916.83	963.75	1,012.65
Shares Outstanding (M)	26.13	26.13	26.13
Fair Value	$35.09	$36.88	$38.75
Upside / Downside	-62.15%	-60.21%	-58.19%

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

Mode

Ticker

Industry

Sector

Lian Fa International Dining Business Corp. (2756.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener