DDM Analysis: 6187.TWO

Valuation Snapshot

Stable Growth	$1,317.57 - $3,226.91	$3,024.09
Multi-Stage	$478.79 - $523.54	$500.75
Blended Fair Value	$1,762.42
Current Price	$384.00
Upside	358.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.76%	3.02%	1.34	2.57	3.77	2.51	1.29	2.66	2.69	2.60	1.76	1.45
YoY Growth	-	-	-47.74%	-31.87%	50.00%	95.51%	-51.61%	-1.09%	3.33%	48.07%	21.35%	45.19%
Dividend Yield	-	-	0.51%	0.97%	5.56%	1.89%	1.12%	7.70%	5.84%	3.77%	2.42%	2.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,577.82
(-) Cash Dividends Paid (M)	1,023.50
(=) Cash Retained (M)	554.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	315.56	197.23	118.34
Cash Retained (M)	554.32	554.32	554.32
(-) Cash Required (M)	-315.56	-197.23	-118.34
(=) Excess Retained (M)	238.76	357.09	435.98
(/) Shares Outstanding (M)	97.24	97.24	97.24
(=) Excess Retained per Share	2.46	3.67	4.48
LTM Dividend per Share	10.53	10.53	10.53
(+) Excess Retained per Share	2.46	3.67	4.48
(=) Adjusted Dividend	12.98	14.20	15.01
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,317.57	$3,024.09	$3,226.91
Upside / Downside	243.12%	687.52%	740.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,577.82	1,680.38	1,789.60	1,905.93	2,029.81	2,161.75	2,226.60
Payout Ratio	64.87%	69.89%	74.92%	79.95%	84.97%	90.00%	92.50%
Projected Dividends (M)	1,023.50	1,174.49	1,340.78	1,523.73	1,724.80	1,945.57	2,059.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,092.05	1,102.40	1,112.75
Year 2 PV (M)	1,159.16	1,181.24	1,203.53
Year 3 PV (M)	1,224.86	1,260.02	1,295.85
Year 4 PV (M)	1,289.17	1,338.75	1,389.74
Year 5 PV (M)	1,352.11	1,417.41	1,485.22
PV of Terminal Value (M)	40,440.82	42,394.13	44,422.19
Equity Value (M)	46,558.17	48,693.96	50,909.29
Shares Outstanding (M)	97.24	97.24	97.24
Fair Value	$478.79	$500.75	$523.54
Upside / Downside	24.68%	30.40%	36.34%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

All Ring Tech Co., Ltd. (6187.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener