DDM Analysis: 5272.KL

Valuation Snapshot

Stable Growth	$2.17 - $10.79	$4.54
Multi-Stage	$3.24 - $3.56	$3.39
Blended Fair Value	$3.97
Current Price	$1.94
Upside	104.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-35.88%	-25.06%	0.01	0.06	0.02	0.02	0.07	0.05	0.07	0.07	0.07	0.14
YoY Growth	-	-	-90.39%	288.17%	-21.48%	-72.21%	33.11%	-20.99%	-10.01%	14.00%	-52.56%	34.08%
Dividend Yield	-	-	0.47%	5.50%	3.14%	3.88%	8.81%	6.09%	6.35%	13.41%	9.96%	15.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	72.38
(-) Cash Dividends Paid (M)	24.30
(=) Cash Retained (M)	48.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.48	9.05	5.43
Cash Retained (M)	48.08	48.08	48.08
(-) Cash Required (M)	-14.48	-9.05	-5.43
(=) Excess Retained (M)	33.61	39.04	42.65
(/) Shares Outstanding (M)	1,295.95	1,295.95	1,295.95
(=) Excess Retained per Share	0.03	0.03	0.03
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.03	0.03	0.03
(=) Adjusted Dividend	0.04	0.05	0.05
WACC / Discount Rate	4.57%	4.57%	4.57%
Growth Rate	2.46%	3.46%	4.46%
Fair Value	$2.17	$4.54	$10.79
Upside / Downside	11.64%	133.99%	456.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	72.38	74.88	77.47	80.15	82.92	85.79	88.36
Payout Ratio	33.57%	44.86%	56.14%	67.43%	78.71%	90.00%	92.50%
Projected Dividends (M)	24.30	33.59	43.50	54.04	65.27	77.21	81.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.57%	4.57%	4.57%
Growth Rate	2.46%	3.46%	4.46%
Year 1 PV (M)	31.81	32.12	32.43
Year 2 PV (M)	39.01	39.78	40.55
Year 3 PV (M)	45.91	47.26	48.65
Year 4 PV (M)	52.51	54.59	56.73
Year 5 PV (M)	58.82	61.75	64.79
PV of Terminal Value (M)	3,965.68	4,163.02	4,368.15
Equity Value (M)	4,193.74	4,398.52	4,611.30
Shares Outstanding (M)	1,295.95	1,295.95	1,295.95
Fair Value	$3.24	$3.39	$3.56
Upside / Downside	66.81%	74.95%	83.41%

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

Ranhill Utilities Berhad (5272.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener