DDM Analysis: 029530.KS

Valuation Snapshot

Stable Growth	$31,386.45 - $44,373.47	$37,808.65
Multi-Stage	$90,937.12 - $100,539.64	$95,639.98
Blended Fair Value	$66,724.31
Current Price	$44,250.00
Upside	50.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.84%	-5.23%	1,500.27	1,509.18	1,652.42	0.00	1,140.46	1,824.74	1,881.76	1,710.69	1,368.55	1,710.69
YoY Growth	-	-	-0.59%	-8.67%	0.00%	-100.00%	-37.50%	-3.03%	10.00%	25.00%	-20.00%	-33.33%
Dividend Yield	-	-	3.99%	3.81%	4.90%	0.00%	3.80%	8.18%	3.95%	2.57%	2.69%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,598.46
(-) Cash Dividends Paid (M)	12,934.17
(=) Cash Retained (M)	30,664.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,719.69	5,449.81	3,269.88
Cash Retained (M)	30,664.29	30,664.29	30,664.29
(-) Cash Required (M)	-8,719.69	-5,449.81	-3,269.88
(=) Excess Retained (M)	21,944.60	25,214.48	27,394.40
(/) Shares Outstanding (M)	8.62	8.62	8.62
(=) Excess Retained per Share	2,545.41	2,924.69	3,177.54
LTM Dividend per Share	1,500.27	1,500.27	1,500.27
(+) Excess Retained per Share	2,545.41	2,924.69	3,177.54
(=) Adjusted Dividend	4,045.67	4,424.96	4,677.81
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-5.84%	-4.84%	-3.84%
Fair Value	$31,386.45	$37,808.65	$44,373.47
Upside / Downside	-29.07%	-14.56%	0.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,598.46	41,488.20	39,480.08	37,569.16	35,750.73	34,020.32	35,040.93
Payout Ratio	29.67%	41.73%	53.80%	65.87%	77.93%	90.00%	92.50%
Projected Dividends (M)	12,934.17	17,314.38	21,240.26	24,745.54	27,861.73	30,618.29	32,412.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-5.84%	-4.84%	-3.84%
Year 1 PV (M)	16,117.53	16,288.70	16,459.87
Year 2 PV (M)	18,405.30	18,798.32	19,195.48
Year 3 PV (M)	19,960.51	20,603.24	21,259.63
Year 4 PV (M)	20,920.61	21,823.60	22,755.50
Year 5 PV (M)	21,401.23	22,562.06	23,772.72
PV of Terminal Value (M)	687,186.44	724,460.23	763,334.18
Equity Value (M)	783,991.62	824,536.14	866,777.38
Shares Outstanding (M)	8.62	8.62	8.62
Fair Value	$90,937.12	$95,639.98	$100,539.64
Upside / Downside	105.51%	116.14%	127.21%

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

sindoh Co.,Ltd. (029530.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener