DDM Analysis: 004770.KS

Valuation Snapshot

Stable Growth	$726.08 - $1,027.07	$874.86
Multi-Stage	$1,900.29 - $2,099.51	$1,997.87
Blended Fair Value	$1,436.36
Current Price	$1,555.00
Upside	-7.63%
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	720.39%	0.00%	30.71	0.00	0.00	0.00	0.00	0.00	0.05	0.00	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	-100.00%	-98.33%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.55%	0.00%	0.00%	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)	4,162.27
(-) Cash Dividends Paid (M)	1,081.35
(=) Cash Retained (M)	3,080.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	832.45	520.28	312.17
Cash Retained (M)	3,080.92	3,080.92	3,080.92
(-) Cash Required (M)	-832.45	-520.28	-312.17
(=) Excess Retained (M)	2,248.46	2,560.63	2,768.75
(/) Shares Outstanding (M)	35.85	35.85	35.85
(=) Excess Retained per Share	62.72	71.43	77.23
LTM Dividend per Share	30.16	30.16	30.16
(+) Excess Retained per Share	62.72	71.43	77.23
(=) Adjusted Dividend	92.88	101.59	107.39
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-5.42%	-4.42%	-3.42%
Fair Value	$726.08	$874.86	$1,027.07
Upside / Downside	-53.31%	-43.74%	-33.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,162.27	3,978.17	3,802.22	3,634.05	3,473.31	3,319.69	3,419.28
Payout Ratio	25.98%	38.78%	51.59%	64.39%	77.20%	90.00%	92.50%
Projected Dividends (M)	1,081.35	1,542.89	1,961.49	2,340.03	2,681.26	2,987.72	3,162.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-5.42%	-4.42%	-3.42%
Year 1 PV (M)	1,431.21	1,446.34	1,461.47
Year 2 PV (M)	1,687.80	1,723.68	1,759.94
Year 3 PV (M)	1,867.78	1,927.65	1,988.79
Year 4 PV (M)	1,985.22	2,070.52	2,158.55
Year 5 PV (M)	2,052.00	2,162.80	2,278.34
PV of Terminal Value (M)	59,101.69	62,293.00	65,620.69
Equity Value (M)	68,125.70	71,623.99	75,267.78
Shares Outstanding (M)	35.85	35.85	35.85
Fair Value	$1,900.29	$1,997.87	$2,099.51
Upside / Downside	22.21%	28.48%	35.02%

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

Sunny Electronics Corp. (004770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener