DDM Analysis: 183190.KS

Valuation Snapshot

Stable Growth	$126,869.27 - $244,018.96	$228,681.50
Multi-Stage	$37,657.47 - $41,246.34	$39,418.82
Blended Fair Value	$134,050.16
Current Price	$12,270.00
Upside	992.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.29%	9.03%	271.76	270.21	238.91	134.36	159.19	159.19	134.65	134.68	134.62	134.62
YoY Growth	-	-	0.57%	13.10%	77.82%	-15.60%	0.00%	18.23%	-0.02%	0.04%	0.00%	17.64%
Dividend Yield	-	-	2.71%	2.62%	2.36%	0.78%	1.37%	3.38%	1.13%	1.35%	1.71%	1.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,002.25
(-) Cash Dividends Paid (M)	9,650.00
(=) Cash Retained (M)	35,352.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,000.45	5,625.28	3,375.17
Cash Retained (M)	35,352.25	35,352.25	35,352.25
(-) Cash Required (M)	-9,000.45	-5,625.28	-3,375.17
(=) Excess Retained (M)	26,351.80	29,726.97	31,977.08
(/) Shares Outstanding (M)	36.68	36.68	36.68
(=) Excess Retained per Share	718.49	810.51	871.86
LTM Dividend per Share	263.11	263.11	263.11
(+) Excess Retained per Share	718.49	810.51	871.86
(=) Adjusted Dividend	981.60	1,073.62	1,134.97
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$126,869.27	$228,681.50	$244,018.96
Upside / Downside	933.98%	1,763.74%	1,888.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,002.25	47,927.40	51,042.68	54,360.45	57,893.88	61,656.98	63,506.69
Payout Ratio	21.44%	35.15%	48.87%	62.58%	76.29%	90.00%	92.50%
Projected Dividends (M)	9,650.00	16,848.73	24,942.52	34,017.33	44,166.47	55,491.28	58,743.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,698.94	15,847.74	15,996.55
Year 2 PV (M)	21,654.43	22,066.88	22,483.23
Year 3 PV (M)	27,517.54	28,307.47	29,112.38
Year 4 PV (M)	33,289.35	34,569.57	35,886.36
Year 5 PV (M)	38,970.91	40,853.22	42,807.57
PV of Terminal Value (M)	1,244,022.42	1,304,109.17	1,366,495.58
Equity Value (M)	1,381,153.59	1,445,754.05	1,512,781.66
Shares Outstanding (M)	36.68	36.68	36.68
Fair Value	$37,657.47	$39,418.82	$41,246.34
Upside / Downside	206.91%	221.26%	236.16%

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

Asia Cement Co.,Ltd. (183190.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener