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 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

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