DDM Analysis: 230360.KQ

Valuation Snapshot

Stable Growth	$54,066.01 - $176,458.27	$165,353.66
Multi-Stage	$30,317.85 - $33,207.77	$31,736.02
Blended Fair Value	$98,544.84
Current Price	$12,810.00
Upside	669.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	295.42	337.11	327.50	667.09	441.31	63.91	53.49	0.00	0.00
YoY Growth	-	-	-100.00%	-12.37%	2.94%	-50.91%	51.16%	590.48%	19.50%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.00%	2.23%	2.68%	1.50%	2.54%	3.50%	0.56%	1.12%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,254.57
(-) Cash Dividends Paid (M)	15,734.01
(=) Cash Retained (M)	12,520.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,650.91	3,531.82	2,119.09
Cash Retained (M)	12,520.55	12,520.55	12,520.55
(-) Cash Required (M)	-5,650.91	-3,531.82	-2,119.09
(=) Excess Retained (M)	6,869.64	8,988.73	10,401.46
(/) Shares Outstanding (M)	31.57	31.57	31.57
(=) Excess Retained per Share	217.62	284.74	329.50
LTM Dividend per Share	498.42	498.42	498.42
(+) Excess Retained per Share	217.62	284.74	329.50
(=) Adjusted Dividend	716.04	783.16	827.92
WACC / Discount Rate	5.95%	5.95%	5.95%
Growth Rate	4.57%	5.57%	6.57%
Fair Value	$54,066.01	$165,353.66	$176,458.27
Upside / Downside	322.06%	1,190.82%	1,277.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,254.57	29,827.67	31,488.37	33,241.52	35,092.28	37,046.09	38,157.47
Payout Ratio	55.69%	62.55%	69.41%	76.27%	83.14%	90.00%	92.50%
Projected Dividends (M)	15,734.01	18,657.00	21,856.70	25,354.85	29,174.78	33,341.48	35,295.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.95%	5.95%	5.95%
Growth Rate	4.57%	5.57%	6.57%
Year 1 PV (M)	17,442.04	17,608.84	17,775.64
Year 2 PV (M)	19,102.72	19,469.83	19,840.44
Year 3 PV (M)	20,717.01	21,317.07	21,928.61
Year 4 PV (M)	22,285.84	23,150.64	24,040.37
Year 5 PV (M)	23,810.12	24,970.60	26,175.91
PV of Terminal Value (M)	853,708.47	895,317.61	938,533.56
Equity Value (M)	957,066.19	1,001,834.60	1,048,294.53
Shares Outstanding (M)	31.57	31.57	31.57
Fair Value	$30,317.85	$31,736.02	$33,207.77
Upside / Downside	136.67%	147.74%	159.23%

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

Echomarketing Co.,Ltd. (230360.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener