DDM Analysis: AKRN.ME

Valuation Snapshot

Stable Growth	$28,546.09 - $70,988.31	$42,773.03
Multi-Stage	$21,714.92 - $23,737.03	$22,707.52
Blended Fair Value	$32,740.28
Current Price	$15,830.00
Upside	106.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.34%	5.29%	283.54	0.00	158.58	861.95	452.13	393.44	364.99	358.64	366.83	152.97
YoY Growth	-	-	0.00%	-100.00%	-81.60%	90.64%	14.92%	7.79%	1.77%	-2.23%	139.80%	-9.67%
Dividend Yield	-	-	1.74%	0.00%	0.86%	3.75%	7.29%	6.57%	8.04%	8.63%	11.09%	4.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47,020.00
(-) Cash Dividends Paid (M)	13,228.00
(=) Cash Retained (M)	33,792.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,404.00	5,877.50	3,526.50
Cash Retained (M)	33,792.00	33,792.00	33,792.00
(-) Cash Required (M)	-9,404.00	-5,877.50	-3,526.50
(=) Excess Retained (M)	24,388.00	27,914.50	30,265.50
(/) Shares Outstanding (M)	36.38	36.38	36.38
(=) Excess Retained per Share	670.39	767.32	831.95
LTM Dividend per Share	363.62	363.62	363.62
(+) Excess Retained per Share	670.39	767.32	831.95
(=) Adjusted Dividend	1,034.00	1,130.94	1,195.57
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	4.93%	5.93%	6.93%
Fair Value	$28,546.09	$42,773.03	$70,988.31
Upside / Downside	80.33%	170.20%	348.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47,020.00	49,810.40	52,766.39	55,897.81	59,215.06	62,729.18	64,611.05
Payout Ratio	28.13%	40.51%	52.88%	65.25%	77.63%	90.00%	92.50%
Projected Dividends (M)	13,228.00	20,176.28	27,902.67	36,475.05	45,966.61	56,456.26	59,765.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	4.93%	5.93%	6.93%
Year 1 PV (M)	18,380.23	18,555.39	18,730.55
Year 2 PV (M)	23,156.09	23,599.53	24,047.19
Year 3 PV (M)	27,575.60	28,371.50	29,182.57
Year 4 PV (M)	31,657.84	32,881.96	34,141.25
Year 5 PV (M)	35,420.98	37,141.22	38,927.66
PV of Terminal Value (M)	653,776.19	685,527.24	718,500.09
Equity Value (M)	789,966.92	826,076.85	863,529.31
Shares Outstanding (M)	36.38	36.38	36.38
Fair Value	$21,714.92	$22,707.52	$23,737.03
Upside / Downside	37.18%	43.45%	49.95%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PJSC Acron (AKRN.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener