DDM Analysis: 5139.KL

Valuation Snapshot

Stable Growth	$28.13 - $132.40	$62.20
Multi-Stage	$18.14 - $19.88	$19.00
Blended Fair Value	$40.60
Current Price	$4.85
Upside	737.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.10%	6.90%	0.28	0.25	0.24	0.24	0.12	0.22	0.21	0.19	0.17	0.17
YoY Growth	-	-	14.14%	2.06%	0.00%	109.88%	-47.56%	6.41%	6.76%	14.42%	1.09%	15.66%
Dividend Yield	-	-	4.93%	3.42%	4.25%	3.33%	0.97%	2.45%	1.29%	1.31%	1.32%	1.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342.82
(-) Cash Dividends Paid (M)	72.76
(=) Cash Retained (M)	270.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68.56	42.85	25.71
Cash Retained (M)	270.05	270.05	270.05
(-) Cash Required (M)	-68.56	-42.85	-25.71
(=) Excess Retained (M)	201.49	227.20	244.34
(/) Shares Outstanding (M)	510.62	510.62	510.62
(=) Excess Retained per Share	0.39	0.44	0.48
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.39	0.44	0.48
(=) Adjusted Dividend	0.54	0.59	0.62
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	4.60%	5.60%	6.60%
Fair Value	$28.13	$62.20	$132.40
Upside / Downside	479.93%	1,182.38%	2,629.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342.82	362.01	382.28	403.69	426.30	450.17	463.67
Payout Ratio	21.23%	34.98%	48.74%	62.49%	76.25%	90.00%	92.50%
Projected Dividends (M)	72.76	126.63	186.31	252.27	325.03	405.15	428.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	4.60%	5.60%	6.60%
Year 1 PV (M)	117.67	118.80	119.92
Year 2 PV (M)	160.87	163.96	167.08
Year 3 PV (M)	202.41	208.27	214.24
Year 4 PV (M)	242.33	251.73	261.41
Year 5 PV (M)	280.69	294.37	308.57
PV of Terminal Value (M)	8,260.79	8,663.29	9,081.33
Equity Value (M)	9,264.77	9,700.42	10,152.55
Shares Outstanding (M)	510.62	510.62	510.62
Fair Value	$18.14	$19.00	$19.88
Upside / Downside	274.11%	291.70%	309.96%

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

AEON Credit Service (M) Berhad (5139.KL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener