DDM Analysis: MINT-R.BK

Valuation Snapshot

Stable Growth	$216.87 - $255.51	$239.45
Multi-Stage	$141.08 - $154.77	$147.80
Blended Fair Value	$193.62
Current Price	$23.20
Upside	734.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.83%	8.72%	0.57	0.48	0.25	0.26	0.26	0.33	0.33	0.27	0.27	0.18
YoY Growth	-	-	18.41%	93.40%	-2.78%	-0.25%	-21.24%	0.00%	19.69%	0.23%	53.93%	-28.56%
Dividend Yield	-	-	2.17%	1.46%	0.77%	0.76%	0.79%	1.97%	0.84%	0.72%	0.75%	0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,283.30
(-) Cash Dividends Paid (M)	4,257.89
(=) Cash Retained (M)	3,025.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,456.66	910.41	546.25
Cash Retained (M)	3,025.41	3,025.41	3,025.41
(-) Cash Required (M)	-1,456.66	-910.41	-546.25
(=) Excess Retained (M)	1,568.75	2,115.00	2,479.16
(/) Shares Outstanding (M)	5,668.88	5,668.88	5,668.88
(=) Excess Retained per Share	0.28	0.37	0.44
LTM Dividend per Share	0.75	0.75	0.75
(+) Excess Retained per Share	0.28	0.37	0.44
(=) Adjusted Dividend	1.03	1.12	1.19
WACC / Discount Rate	3.34%	3.34%	3.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$216.87	$239.45	$255.51
Upside / Downside	834.79%	932.12%	1,001.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,283.30	7,756.71	8,260.90	8,797.86	9,369.72	9,978.75	10,278.11
Payout Ratio	58.46%	64.77%	71.08%	77.38%	83.69%	90.00%	92.50%
Projected Dividends (M)	4,257.89	5,023.93	5,871.56	6,808.17	7,841.72	8,980.87	9,507.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.34%	3.34%	3.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,816.03	4,861.68	4,907.33
Year 2 PV (M)	5,395.68	5,498.45	5,602.19
Year 3 PV (M)	5,997.48	6,169.64	6,345.07
Year 4 PV (M)	6,622.10	6,876.77	7,138.71
Year 5 PV (M)	7,270.25	7,621.40	7,986.00
PV of Terminal Value (M)	769,636.62	806,810.36	845,406.82
Equity Value (M)	799,738.17	837,838.31	877,386.14
Shares Outstanding (M)	5,668.88	5,668.88	5,668.88
Fair Value	$141.08	$147.80	$154.77
Upside / Downside	508.08%	537.05%	567.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 70 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6101.T	Tsugami Corporation	2.08%	$59.70	21.18%
9549.SR	Abdulaziz and Mansour Ibrahim Albabtin Co.	2.08%	$0.50	29.71%
FPAR-A.ST	FastPartner AB (publ)	2.08%	$0.97	55.03%
GRNG.ST	Gränges AB (publ)	2.08%	$3.09	34.78%
ZGN	Ermenegildo Zegna N.V.	2.08%	$0.22	28.26%
000983.SZ	Shanxi Coking Coal Energy Group Co.,Ltd.	2.07%	$0.13	44.44%
006090.KS	Oyang Corporation	2.07%	$187.55	43.67%
0O1O.L	Vetoquinol S.A.	2.07%	$1.74	19.10%
1748.HK	Xin Yuan Enterprises Group Limited	2.07%	$0.04	62.70%
4677.KL	YTL Corporation Berhad	2.07%	$0.04	26.42%
603136.SS	Jiangsu Tianmu Lake Tourism Co.,Ltd	2.07%	$0.24	64.23%
7965.T	Zojirushi Corporation	2.07%	$32.35	36.35%
MRSA3B.SA	MRS Logística S.A.	2.07%	$0.81	18.86%
OCL.AX	Objective Corporation Limited	2.07%	$0.34	57.76%
TRTN	Triton International Limited	2.07%	$1.65	28.50%
001219.SZ	Qingdao Foods CO.,LTD.	2.06%	$0.29	55.25%
002351.SZ	Edifier Technology Co., Ltd.	2.06%	$0.25	53.80%
004830.KS	Duksung Co., Ltd.	2.06%	$100.30	19.66%
600120.SS	Zhejiang Orient Financial Holdings Group Co., Ltd.	2.06%	$0.13	32.28%
600143.SS	Kingfa Sci. & Tech. Co., Ltd.	2.06%	$0.40	85.82%
7735.T	SCREEN Holdings Co., Ltd.	2.06%	$314.43	32.13%
ALSO3.SA	Aliansce Sonae Shopping Centers S.A.	2.06%	$0.52	9.27%
MLIA.JK	PT Mulia Industrindo Tbk	2.06%	$6.98	27.72%
REA.AX	REA Group Limited	2.06%	$3.81	51.46%
THEON.AS	Theon International PLC	2.06%	$0.55	52.53%
000902.SZ	YONFER Agricultural Technology Co., Ltd.	2.05%	$0.32	26.06%
002938.SZ	Avary Holding(Shenzhen)Co., Limited	2.05%	$1.04	59.37%
036930.KQ	JUSUNG ENGINEERING Co., Ltd.	2.05%	$625.50	45.79%
086280.KS	Hyundai Glovis Co., Ltd.	2.05%	$3,700.10	19.97%
2730.T	EDION Corporation	2.05%	$43.41	30.64%
4191.SR	Abdullah Saad Mohammed Abo Moati for Bookstores Company	2.05%	$1.01	76.56%
9527.SR	Ame Company For Medical Supplies	2.05%	$2.00	27.73%
BMIN3.SA	Banco Mercantil de Investimentos S.A.	2.05%	$0.47	28.32%
GUAR3.SA	Guararapes Confecções S.A.	2.05%	$0.18	20.09%
MGROS.IS	Migros Ticaret A.S.	2.05%	$10.88	31.41%
MLL.DE	Müller - Die lila Logistik AG	2.05%	$0.10	6.76%
RAY-A.TO	Stingray Group Inc.	2.05%	$0.30	39.32%
VIVA3.SA	Vivara Participações S.A.	2.05%	$0.66	20.93%
268280.KS	Miwon Specialty Chemical Co., Ltd.	2.04%	$2,814.57	22.79%
2869.HK	Greentown Service Group Co. Ltd.	2.04%	$0.09	17.96%
450330.KQ	Hass	2.04%	$131.79	35.27%
605589.SS	Jinan Shengquan Group Share Holding Co., Ltd.	2.04%	$0.58	44.86%
CEK.DE	CeoTronics AG	2.04%	$0.26	34.71%
CSAP.JK	PT Catur Sentosa Adiprana Tbk	2.04%	$6.50	30.53%
ROTH.PA	Rothschild & Co SCA	2.04%	$0.78	13.71%
2476.TW	G-SHANK Enterprise Co., Ltd.	2.03%	$1.85	49.48%
2852.KL	Cahya Mata Sarawak Berhad	2.03%	$0.03	28.80%
3788.HK	China Hanking Holdings Limited	2.03%	$0.08	36.16%
4004.SR	Dallah Healthcare Company	2.03%	$2.54	49.37%
601607.SS	Shanghai Pharmaceuticals Holding Co., Ltd	2.03%	$0.36	23.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Minor International Public Company Limited (MINT-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener