DDM Analysis: 043150.KQ

Valuation Snapshot

Stable Growth	$65,910.87 - $146,781.01	$95,188.49
Multi-Stage	$48,091.04 - $52,607.70	$50,308.12
Blended Fair Value	$72,748.30
Current Price	$22,150.00
Upside	228.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.51%	3.83%	143.65	100.01	100.01	100.01	100.01	100.01	100.01	100.01	100.01	100.01
YoY Growth	-	-	43.64%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.36%
Dividend Yield	-	-	0.71%	0.32%	0.31%	0.25%	0.33%	0.46%	0.40%	0.25%	0.36%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,389.18
(-) Cash Dividends Paid (M)	1,485.43
(=) Cash Retained (M)	47,903.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,877.84	6,173.65	3,704.19
Cash Retained (M)	47,903.75	47,903.75	47,903.75
(-) Cash Required (M)	-9,877.84	-6,173.65	-3,704.19
(=) Excess Retained (M)	38,025.92	41,730.10	44,199.56
(/) Shares Outstanding (M)	14.85	14.85	14.85
(=) Excess Retained per Share	2,560.06	2,809.45	2,975.70
LTM Dividend per Share	100.01	100.01	100.01
(+) Excess Retained per Share	2,560.06	2,809.45	2,975.70
(=) Adjusted Dividend	2,660.07	2,909.45	3,075.71
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	5.23%	6.23%	7.23%
Fair Value	$65,910.87	$95,188.49	$146,781.01
Upside / Downside	197.57%	329.74%	562.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,389.18	52,466.23	55,734.99	59,207.40	62,896.15	66,814.72	68,819.16
Payout Ratio	3.01%	20.41%	37.80%	55.20%	72.60%	90.00%	92.50%
Projected Dividends (M)	1,485.43	10,706.30	21,070.37	32,684.28	45,663.56	60,133.25	63,657.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	5.23%	6.23%	7.23%
Year 1 PV (M)	9,687.42	9,779.48	9,871.54
Year 2 PV (M)	17,250.82	17,580.25	17,912.79
Year 3 PV (M)	24,212.83	24,909.69	25,619.80
Year 4 PV (M)	30,608.73	31,788.91	33,002.90
Year 5 PV (M)	36,471.95	38,238.16	40,072.15
PV of Terminal Value (M)	596,088.57	624,955.09	654,929.25
Equity Value (M)	714,320.33	747,251.59	781,408.44
Shares Outstanding (M)	14.85	14.85	14.85
Fair Value	$48,091.04	$50,308.12	$52,607.70
Upside / Downside	117.12%	127.12%	137.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Value Added Technology Co., Ltd. (043150.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener