DDM Analysis: 095340.KQ

Valuation Snapshot

Stable Growth	$109,734.29 - $443,559.93	$290,512.32
Multi-Stage	$53,731.13 - $58,772.01	$56,205.46
Blended Fair Value	$173,358.89
Current Price	$77,800.00
Upside	122.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	14.89%	0.00%	197.65	482.93	152.72	100.71	33.57	98.75	0.00	0.00	0.00	0.00
YoY Growth	-	-	-59.07%	216.22%	51.64%	200.00%	-66.01%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.51%	0.38%	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)	46,183.76
(-) Cash Dividends Paid (M)	16,576.00
(=) Cash Retained (M)	29,607.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,236.75	5,772.97	3,463.78
Cash Retained (M)	29,607.77	29,607.77	29,607.77
(-) Cash Required (M)	-9,236.75	-5,772.97	-3,463.78
(=) Excess Retained (M)	20,371.01	23,834.79	26,143.98
(/) Shares Outstanding (M)	20.71	20.71	20.71
(=) Excess Retained per Share	983.77	1,151.05	1,262.57
LTM Dividend per Share	800.50	800.50	800.50
(+) Excess Retained per Share	983.77	1,151.05	1,262.57
(=) Adjusted Dividend	1,784.28	1,951.55	2,063.07
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$109,734.29	$290,512.32	$443,559.93
Upside / Downside	41.05%	273.41%	470.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	46,183.76	49,185.71	52,382.78	55,787.66	59,413.85	63,275.76	65,174.03
Payout Ratio	35.89%	46.71%	57.53%	68.36%	79.18%	90.00%	92.50%
Projected Dividends (M)	16,576.00	22,976.18	30,138.34	38,134.52	47,042.87	56,948.18	60,285.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,228.70	21,429.92	21,631.14
Year 2 PV (M)	25,728.27	26,218.32	26,712.99
Year 3 PV (M)	30,078.42	30,941.86	31,821.68
Year 4 PV (M)	34,282.78	35,601.20	36,957.29
Year 5 PV (M)	38,344.91	40,196.98	42,119.94
PV of Terminal Value (M)	962,947.49	1,009,458.21	1,057,749.01
Equity Value (M)	1,112,610.56	1,163,846.49	1,216,992.04
Shares Outstanding (M)	20.71	20.71	20.71
Fair Value	$53,731.13	$56,205.46	$58,772.01
Upside / Downside	-30.94%	-27.76%	-24.46%

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

ISC Co., Ltd. (095340.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener