DDM Analysis: 4677.KL

Valuation Snapshot

Stable Growth	$6.25 - $32.60	$12.58
Multi-Stage	$4.56 - $5.00	$4.78
Blended Fair Value	$8.68
Current Price	$2.32
Upside	274.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.09%	-6.61%	0.04	0.04	0.03	0.02	0.04	0.04	0.04	0.05	0.09	0.09
YoY Growth	-	-	13.28%	33.34%	20.00%	-35.77%	0.00%	0.95%	-19.75%	-47.33%	1.04%	0.53%
Dividend Yield	-	-	1.89%	1.54%	1.91%	4.17%	6.17%	5.76%	4.19%	3.87%	6.84%	5.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,880.27
(-) Cash Dividends Paid (M)	496.82
(=) Cash Retained (M)	1,383.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	376.05	235.03	141.02
Cash Retained (M)	1,383.45	1,383.45	1,383.45
(-) Cash Required (M)	-376.05	-235.03	-141.02
(=) Excess Retained (M)	1,007.40	1,148.42	1,242.43
(/) Shares Outstanding (M)	11,339.77	11,339.77	11,339.77
(=) Excess Retained per Share	0.09	0.10	0.11
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.09	0.10	0.11
(=) Adjusted Dividend	0.13	0.15	0.15
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	4.28%	5.28%	6.28%
Fair Value	$6.25	$12.58	$32.60
Upside / Downside	169.30%	442.31%	1,305.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,880.27	1,979.62	2,084.22	2,194.35	2,310.29	2,432.36	2,505.33
Payout Ratio	26.42%	39.14%	51.85%	64.57%	77.28%	90.00%	92.50%
Projected Dividends (M)	496.82	774.79	1,080.75	1,416.87	1,785.50	2,189.13	2,317.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	4.28%	5.28%	6.28%
Year 1 PV (M)	720.61	727.52	734.43
Year 2 PV (M)	934.87	952.89	971.07
Year 3 PV (M)	1,139.92	1,173.03	1,206.77
Year 4 PV (M)	1,336.03	1,388.02	1,441.51
Year 5 PV (M)	1,523.50	1,597.96	1,675.30
PV of Terminal Value (M)	46,107.76	48,361.25	50,702.01
Equity Value (M)	51,762.69	54,200.66	56,731.09
Shares Outstanding (M)	11,339.77	11,339.77	11,339.77
Fair Value	$4.56	$4.78	$5.00
Upside / Downside	96.75%	106.02%	115.64%

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

YTL Corporation Berhad (4677.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener