DDM Analysis: 230360.KQ

Valuation Snapshot

Stable Growth	$54,091.41 - $176,458.27	$165,353.66
Multi-Stage	$30,324.70 - $33,215.30	$31,743.20
Blended Fair Value	$98,548.43
Current Price	$12,810.00
Upside	669.31%
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	$54,091.41	$165,353.66	$176,458.27
Upside / Downside	322.26%	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)	17,442.14	17,608.94	17,775.75
Year 2 PV (M)	19,102.95	19,470.07	19,840.68
Year 3 PV (M)	20,717.39	21,317.47	21,929.02
Year 4 PV (M)	22,286.39	23,151.21	24,040.96
Year 5 PV (M)	23,810.85	24,971.37	26,176.71
PV of Terminal Value (M)	853,922.74	895,542.32	938,769.12
Equity Value (M)	957,282.46	1,002,061.38	1,048,532.24
Shares Outstanding (M)	31.57	31.57	31.57
Fair Value	$30,324.70	$31,743.20	$33,215.30
Upside / Downside	136.73%	147.80%	159.29%

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

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