DDM Analysis: 036530.KS

Valuation Snapshot

Stable Growth	$1,086,598.54 - $2,162,256.70	$2,026,351.19
Multi-Stage	$337,078.15 - $368,831.61	$352,663.55
Blended Fair Value	$1,189,507.37
Current Price	$72,800.00
Upside	1,533.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.39%	9.41%	2,201.60	1,927.00	695.94	704.36	775.62	433.68	217.17	1,011.39	1,264.12	861.35
YoY Growth	-	-	14.25%	176.89%	-1.19%	-9.19%	78.85%	99.69%	-78.53%	-19.99%	46.76%	-3.83%
Dividend Yield	-	-	6.91%	8.25%	4.49%	4.23%	4.18%	3.34%	1.65%	7.28%	8.11%	3.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	158,127.86
(-) Cash Dividends Paid (M)	80,884.32
(=) Cash Retained (M)	77,243.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31,625.57	19,765.98	11,859.59
Cash Retained (M)	77,243.55	77,243.55	77,243.55
(-) Cash Required (M)	-31,625.57	-19,765.98	-11,859.59
(=) Excess Retained (M)	45,617.97	57,477.56	65,383.96
(/) Shares Outstanding (M)	14.54	14.54	14.54
(=) Excess Retained per Share	3,136.57	3,952.00	4,495.62
LTM Dividend per Share	5,561.39	5,561.39	5,561.39
(+) Excess Retained per Share	3,136.57	3,952.00	4,495.62
(=) Adjusted Dividend	8,697.95	9,513.39	10,057.01
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,086,598.54	$2,026,351.19	$2,162,256.70
Upside / Downside	1,392.58%	2,683.45%	2,870.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	158,127.86	168,406.17	179,352.58	191,010.49	203,426.17	216,648.88	223,148.34
Payout Ratio	51.15%	58.92%	66.69%	74.46%	82.23%	90.00%	92.50%
Projected Dividends (M)	80,884.32	99,226.55	119,611.54	142,227.34	167,277.84	194,983.99	206,412.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	92,430.58	93,306.70	94,182.82
Year 2 PV (M)	103,788.37	105,765.25	107,760.77
Year 3 PV (M)	114,959.94	118,260.02	121,622.67
Year 4 PV (M)	125,947.53	130,791.12	135,773.08
Year 5 PV (M)	136,753.36	143,358.60	150,216.64
PV of Terminal Value (M)	4,328,556.32	4,537,627.21	4,754,699.74
Equity Value (M)	4,902,436.11	5,129,108.90	5,364,255.72
Shares Outstanding (M)	14.54	14.54	14.54
Fair Value	$337,078.15	$352,663.55	$368,831.61
Upside / Downside	363.02%	384.43%	406.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 76 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DR.TO	Medical Facilities Corporation	1.80%	$0.28	7.21%
PINE3.SA	Banco Pine S.A.	1.80%	$0.23	16.47%
SVED-B.ST	Svedbergs i Dalstorp AB (publ)	1.80%	$1.25	32.77%
002296.SZ	HeNan Splendor Science & Technology Co., Ltd.	1.79%	$0.20	25.74%
002349.SZ	Jinghua Pharmaceutical Group Co., Ltd.	1.79%	$0.13	47.07%
002841.SZ	Guangzhou Shiyuan Electronic Technology Company Limited	1.79%	$0.71	53.65%
007690.KS	Kukdo Chemical Co., Ltd.	1.79%	$569.71	19.70%
010690.KS	HWASHIN CO.,Ltd	1.79%	$145.89	13.31%
049770.KS	Dongwon F&B Co., Ltd.	1.79%	$800.03	12.97%
1836.HK	Stella International Holdings Limited	1.79%	$0.27	78.00%
5ML.SI	Old Chang Kee Ltd.	1.79%	$0.02	21.40%
603456.SS	Zhejiang Jiuzhou Pharmaceutical Co., Ltd	1.79%	$0.32	39.16%
6245.T	HIRANO TECSEED Co.,Ltd.	1.79%	$29.92	48.19%
9999.HK	NetEase, Inc.	1.79%	$4.11	36.47%
EFK.WA	Korporacja Gospodarcza Efekt S.A.	1.79%	$0.10	3.27%
IFSH.JK	PT Ifishdeco Tbk	1.79%	$14.62	52.99%
WGSH.JK	PT Wira Global Solusi Tbk	1.79%	$5.00	59.74%
001060.KS	JW Pharmaceutical Corporation	1.78%	$458.46	17.63%
001332.SZ	Wuxi Chemical Equipment Co., Ltd.	1.78%	$1.00	44.53%
002312.SZ	Sichuan Development Lomon Co., Ltd.	1.78%	$0.19	67.49%
002900.KS	TYM Corporation	1.78%	$112.27	11.09%
003018.SZ	JinFu Technology Co., Ltd.	1.78%	$0.31	68.11%
003023.SZ	Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	1.78%	$0.40	51.85%
004490.KS	Sebang Global Battery Co., Ltd.	1.78%	$1,112.73	11.15%
0KFH.L	Revenio Group Oyj	1.78%	$0.40	58.60%
1357.HK	Meitu, Inc.	1.78%	$0.13	44.58%
300610.SZ	Yangzhou Chenhua New Material Co., Ltd.	1.78%	$0.21	63.13%
3543.T	KOMEDA Holdings Co., Ltd.	1.78%	$54.03	41.58%
5450.TWO	Nam Liong Global Corporation	1.78%	$0.25	45.91%
600458.SS	Zhuzhou Times New Material Technology Co., Ltd.	1.78%	$0.24	37.98%
603037.SS	Shanghai Carthane Co.,Ltd.	1.78%	$0.26	78.70%
603876.SS	Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd	1.78%	$0.27	64.69%
603916.SS	Sobute New Materials Co., Ltd	1.78%	$0.17	62.46%
6167.T	Fuji Die Co.,Ltd.	1.78%	$15.93	69.67%
6981.T	Murata Manufacturing Co., Ltd.	1.78%	$57.88	45.13%
FLEXD.LS	Flexdeal Simfe S.A.	1.78%	$0.09	38.33%
MIKA.JK	PT Mitra Keluarga Karyasehat Tbk	1.78%	$43.00	46.34%
SARKY.IS	Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret A.S.	1.78%	$0.33	53.78%
002249.SZ	Zhongshan Broad-Ocean Motor Co., Ltd.	1.77%	$0.19	44.29%
012330.KS	Hyundai Mobis Co.,Ltd	1.77%	$6,540.90	13.98%
111770.KS	Youngone Corporation	1.77%	$1,406.13	16.14%
2754.T	Tokatsu Holdings Co.,Ltd.	1.77%	$14.31	18.28%
600236.SS	Guangxi Guiguan Electric PowerCo.,Ltd.	1.77%	$0.14	42.95%
603605.SS	Proya Cosmetics Co.,Ltd.	1.77%	$1.21	30.20%
603759.SS	Haitian Water Group Co.,Ltd	1.77%	$0.19	32.54%
688076.SS	Sinopep-Allsino Bio Pharmaceutical Co.,Ltd.	1.77%	$0.67	42.24%
8015.T	Toyota Tsusho Corporation	1.77%	$93.38	28.94%
9722.T	Fujita Kanko Inc.	1.77%	$46.65	5.91%
9962.T	MISUMI Group Inc.	1.77%	$43.36	36.74%
ADORFO.BO	Ador Fontech Limited	1.77%	$2.52	38.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SNT Holdings Co., Ltd. (036530.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener