DDM Analysis: JMT-R.BK

Valuation Snapshot

Stable Growth	$74.13 - $191.63	$179.59
Multi-Stage	$28.05 - $30.66	$29.33
Blended Fair Value	$104.46
Current Price	$8.90
Upside	1,073.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.79%	37.24%	0.88	0.93	0.90	0.61	0.48	0.48	0.25	0.24	0.04	0.04
YoY Growth	-	-	-5.68%	3.01%	48.56%	27.74%	-1.02%	91.73%	5.76%	484.39%	3.86%	5.56%
Dividend Yield	-	-	6.85%	4.15%	1.94%	0.79%	1.05%	3.75%	1.81%	0.74%	0.18%	0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,406.58
(-) Cash Dividends Paid (M)	973.79
(=) Cash Retained (M)	432.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	281.32	175.82	105.49
Cash Retained (M)	432.78	432.78	432.78
(-) Cash Required (M)	-281.32	-175.82	-105.49
(=) Excess Retained (M)	151.47	256.96	327.29
(/) Shares Outstanding (M)	1,459.74	1,459.74	1,459.74
(=) Excess Retained per Share	0.10	0.18	0.22
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	0.10	0.18	0.22
(=) Adjusted Dividend	0.77	0.84	0.89
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$74.13	$179.59	$191.63
Upside / Downside	732.95%	1,917.84%	2,053.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,406.58	1,498.00	1,595.38	1,699.07	1,809.51	1,927.13	1,984.95
Payout Ratio	69.23%	73.39%	77.54%	81.69%	85.85%	90.00%	92.50%
Projected Dividends (M)	973.79	1,099.31	1,237.04	1,388.02	1,553.40	1,734.42	1,836.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,021.60	1,031.28	1,040.96
Year 2 PV (M)	1,068.31	1,088.66	1,109.20
Year 3 PV (M)	1,113.96	1,145.93	1,178.52
Year 4 PV (M)	1,158.55	1,203.10	1,248.93
Year 5 PV (M)	1,202.11	1,260.17	1,320.45
PV of Terminal Value (M)	35,378.14	37,086.92	38,861.10
Equity Value (M)	40,942.66	42,816.06	44,759.16
Shares Outstanding (M)	1,459.74	1,459.74	1,459.74
Fair Value	$28.05	$29.33	$30.66
Upside / Downside	215.15%	229.57%	244.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 58 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
000597.SZ	Northeast Pharmaceutical Group Co., Ltd.	2.72%	$0.14	54.16%
002282.SZ	Bosun Co., Ltd.	2.72%	$0.20	57.69%
005300.KS	Lotte Chilsung Beverage Co., Ltd.	2.72%	$3,646.40	52.67%
3019.TW	Asia Optical Co., Inc.	2.72%	$3.91	58.36%
5469.TW	HannStar Board Corporation	2.72%	$2.52	38.49%
5493.TWO	Sanlien Technology Corp.	2.72%	$2.47	57.58%
605001.SS	Qingdao Victall Railway Co., Ltd.	2.72%	$0.21	76.35%
6727.T	Wacom Co., Ltd.	2.72%	$22.04	70.93%
BEM-R.BK	Bangkok Expressway and Metro Public Company Limited	2.72%	$0.15	59.21%
BTE	Baytex Energy Corp.	2.72%	$0.09	32.39%
CLA-B.ST	Cloetta AB (publ)	2.72%	$1.10	43.72%
EVEN3.SA	Even Construtora e Incorporadora S.A.	2.72%	$0.20	44.47%
SNZ.AX	Summerset Group Holdings Limited	2.72%	$0.29	8.91%
001270.KS	BOOKOOK Securities Co., Ltd.	2.71%	$1,510.84	29.90%
033100.KQ	Cheryong Electric Co.,Ltd.	2.71%	$1,000.15	26.62%
0RAR.L	Stratec SE	2.71%	$0.60	49.62%
2706.TW	First Hotel Company Ltd.	2.71%	$0.35	60.83%
2734.T	SALA Corporation	2.71%	$30.73	39.50%
4051.SR	Baazeem Trading Company	2.71%	$0.18	74.35%
601002.SS	Gem-Year Industrial Co.,Ltd.	2.71%	$0.14	62.84%
601326.SS	Qinhuangdao Port Co., Ltd.	2.71%	$0.09	32.66%
7224.T	ShinMaywa Industries, Ltd.	2.71%	$51.96	40.11%
AN3PG.AX	Australia and New Zealand Banking Group Ltd	2.71%	$2.76	63.53%
002478.SZ	Jiangsu Changbao Steeltube Co.,Ltd	2.70%	$0.23	32.58%
0QMS.L	dormakaba Holding AG	2.70%	$1.74	52.32%
0R9D.L	Aeroporto Guglielmo Marconi di Bologna S.p.A.	2.70%	$0.28	39.70%
2739.TW	My Humble House Hospitality Management Consulting Co., Ltd.	2.70%	$0.97	58.64%
300140.SZ	CECEP Environmental Protection Equipment Co.,Ltd.	2.70%	$0.18	68.84%
4142.SR	Riyadh Cables Group Company	2.70%	$3.50	49.02%
603100.SS	Chongqing Chuanyi Automation Co., Ltd.	2.70%	$0.62	42.77%
603871.SS	Jiayou International Logistics Co.,Ltd	2.70%	$0.38	48.36%
605028.SS	Ningbo Shimao Energy Co.,Ltd	2.70%	$0.80	77.70%
6705.TWO	MARTAS Precision Slide Co.,Ltd	2.70%	$1.84	41.49%
688571.SS	Hangzhou Toka Ink Co., Ltd.	2.70%	$0.20	73.79%
8390.TWO	Jiin Yeeh Ding Enterprises Corp.	2.70%	$2.49	40.37%
8936.TWO	Kuo Toong International Co., Ltd.	2.70%	$1.48	43.88%
CMRY.JK	PT Cisarua Mountain Dairy Tbk	2.70%	$150.01	60.59%
CRJ.WA	Creepy Jar S.A.	2.70%	$10.93	46.34%
DHG.AX	Domain Holdings Australia Limited	2.70%	$0.12	84.16%
SYNSAM.ST	Synsam AB (publ)	2.70%	$1.80	63.88%
300481.SZ	Puyang Huicheng Electronic Material Co., Ltd.	2.69%	$0.42	80.91%
3069.KL	Mega First Corporation Berhad	2.69%	$0.09	20.68%
3147.TWO	Jetwell Computer Co., Ltd.	2.69%	$4.46	37.85%
4023.T	Kureha Corporation	2.69%	$109.81	52.33%
600888.SS	Xinjiang Joinworld Co.,Ltd.	2.69%	$0.22	47.19%
601139.SS	Shenzhen Gas Corporation Ltd.	2.69%	$0.18	41.90%
6462.T	Riken Corporation	2.69%	$100.25	21.01%
8261.TW	Advanced Power Electronics Co., Ltd.	2.69%	$2.49	49.60%
GPG.ST	Genova Property Group AB (publ)	2.69%	$1.07	19.48%
QB7.DE	Quirin Privatbank AG	2.69%	$0.09	18.14%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

JMT Network Services Public Company Limited (JMT-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener