DDM Analysis: 000320.KS

Valuation Snapshot

Stable Growth	$197,548.47 - $630,819.10	$591,150.76
Multi-Stage	$93,107.89 - $101,882.76	$97,414.67
Blended Fair Value	$344,282.71
Current Price	$25,850.00
Upside	1,231.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.72%	9.90%	1,756.50	1,675.42	1,091.96	1,185.36	1,127.32	1,329.75	446.88	1,156.57	975.45	921.93
YoY Growth	-	-	4.84%	53.43%	-7.88%	5.15%	-15.22%	197.56%	-61.36%	18.57%	5.81%	34.93%
Dividend Yield	-	-	12.90%	14.49%	11.23%	9.56%	8.77%	17.09%	3.56%	7.63%	6.52%	4.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,402.55
(-) Cash Dividends Paid (M)	17,847.04
(=) Cash Retained (M)	15,555.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,680.51	4,175.32	2,505.19
Cash Retained (M)	15,555.51	15,555.51	15,555.51
(-) Cash Required (M)	-6,680.51	-4,175.32	-2,505.19
(=) Excess Retained (M)	8,875.00	11,380.19	13,050.32
(/) Shares Outstanding (M)	10.49	10.49	10.49
(=) Excess Retained per Share	845.68	1,084.40	1,243.54
LTM Dividend per Share	1,700.61	1,700.61	1,700.61
(+) Excess Retained per Share	845.68	1,084.40	1,243.54
(=) Adjusted Dividend	2,546.29	2,785.00	2,944.15
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.13%	6.13%	7.13%
Fair Value	$197,548.47	$591,150.76	$630,819.10
Upside / Downside	664.21%	2,186.85%	2,340.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,402.55	35,450.47	37,623.94	39,930.67	42,378.83	44,977.08	46,326.40
Payout Ratio	53.43%	60.74%	68.06%	75.37%	82.69%	90.00%	92.50%
Projected Dividends (M)	17,847.04	21,534.08	25,606.14	30,096.57	35,041.37	40,479.37	42,851.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.13%	6.13%	7.13%
Year 1 PV (M)	20,031.89	20,222.43	20,412.98
Year 2 PV (M)	22,158.25	22,581.79	23,009.34
Year 3 PV (M)	24,227.24	24,925.18	25,636.40
Year 4 PV (M)	26,239.99	27,252.69	28,294.44
Year 5 PV (M)	28,197.58	29,564.41	30,983.73
PV of Terminal Value (M)	856,265.84	897,771.72	940,871.75
Equity Value (M)	977,120.79	1,022,318.22	1,069,208.63
Shares Outstanding (M)	10.49	10.49	10.49
Fair Value	$93,107.89	$97,414.67	$101,882.76
Upside / Downside	260.19%	276.85%	294.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

NOROO Holdings Co., Ltd. (000320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener