DDM Analysis: 3684.TWO

Valuation Snapshot

Stable Growth	$210.82 - $489.73	$458.62
Multi-Stage	$248.36 - $274.45	$261.14
Blended Fair Value	$359.88
Current Price	$42.00
Upside	756.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	-8.24%	0.00%	0.79	1.87	2.44	1.22	1.71	1.22	0.00	0.00	0.00	0.00
YoY Growth	-	-	-57.57%	-23.33%	100.00%	-28.57%	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.76%	4.20%	4.47%	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)	80.16
(-) Cash Dividends Paid (M)	24.00
(=) Cash Retained (M)	56.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.03	10.02	6.01
Cash Retained (M)	56.16	56.16	56.16
(-) Cash Required (M)	-16.03	-10.02	-6.01
(=) Excess Retained (M)	40.13	46.14	50.15
(/) Shares Outstanding (M)	30.28	30.28	30.28
(=) Excess Retained per Share	1.33	1.52	1.66
LTM Dividend per Share	0.79	0.79	0.79
(+) Excess Retained per Share	1.33	1.52	1.66
(=) Adjusted Dividend	2.12	2.32	2.45
WACC / Discount Rate	-1.02%	-1.02%	-1.02%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$210.82	$458.62	$489.73
Upside / Downside	401.96%	991.95%	1,066.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	80.16	79.36	78.57	77.78	77.01	76.24	78.52
Payout Ratio	29.94%	41.95%	53.96%	65.98%	77.99%	90.00%	92.50%
Projected Dividends (M)	24.00	33.29	42.40	51.32	60.05	68.61	72.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.02%	-1.02%	-1.02%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	33.30	33.64	33.98
Year 2 PV (M)	42.40	43.27	44.15
Year 3 PV (M)	51.33	52.91	54.53
Year 4 PV (M)	60.07	62.56	65.12
Year 5 PV (M)	68.63	72.20	75.93
PV of Terminal Value (M)	7,265.32	7,643.64	8,037.56
Equity Value (M)	7,521.05	7,908.23	8,311.27
Shares Outstanding (M)	30.28	30.28	30.28
Fair Value	$248.36	$261.14	$274.45
Upside / Downside	491.33%	521.77%	553.46%

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

Grand-Tek Technology Co., Ltd. (3684.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener