DDM Analysis: 059090.KQ

Valuation Snapshot

Stable Growth	$164,165.47 - $193,414.74	$181,257.94
Multi-Stage	$68,722.55 - $75,333.18	$71,966.52
Blended Fair Value	$126,612.23
Current Price	$14,400.00
Upside	779.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.76%	0.00%	153.84	246.38	177.44	65.32	105.85	105.85	55.14	51.22	13.61	10.64
YoY Growth	-	-	-37.56%	38.85%	171.63%	-38.28%	0.00%	91.97%	7.65%	276.43%	27.85%	0.00%
Dividend Yield	-	-	1.75%	1.89%	1.61%	0.54%	0.75%	0.75%	0.39%	0.36%	0.10%	0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,703.71
(-) Cash Dividends Paid (M)	21,440.61
(=) Cash Retained (M)	9,263.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,140.74	3,837.96	2,302.78
Cash Retained (M)	9,263.10	9,263.10	9,263.10
(-) Cash Required (M)	-6,140.74	-3,837.96	-2,302.78
(=) Excess Retained (M)	3,122.36	5,425.14	6,960.32
(/) Shares Outstanding (M)	31.57	31.57	31.57
(=) Excess Retained per Share	98.90	171.84	220.47
LTM Dividend per Share	679.13	679.13	679.13
(+) Excess Retained per Share	98.90	171.84	220.47
(=) Adjusted Dividend	778.04	850.98	899.60
WACC / Discount Rate	4.50%	4.50%	4.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$164,165.47	$181,257.94	$193,414.74
Upside / Downside	1,040.04%	1,158.74%	1,243.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,703.71	32,699.45	34,824.91	37,088.53	39,499.29	42,066.74	43,328.74
Payout Ratio	69.83%	73.86%	77.90%	81.93%	85.97%	90.00%	92.50%
Projected Dividends (M)	21,440.61	24,153.30	27,128.05	30,387.48	33,956.01	37,860.07	40,079.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.50%	4.50%	4.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,895.39	23,112.41	23,329.43
Year 2 PV (M)	24,375.96	24,840.26	25,308.93
Year 3 PV (M)	25,882.69	26,625.69	27,382.77
Year 4 PV (M)	27,415.93	28,470.27	29,554.73
Year 5 PV (M)	28,976.06	30,375.62	31,828.73
PV of Terminal Value (M)	2,040,059.13	2,138,594.75	2,240,901.56
Equity Value (M)	2,169,605.17	2,272,018.99	2,378,306.16
Shares Outstanding (M)	31.57	31.57	31.57
Fair Value	$68,722.55	$71,966.52	$75,333.18
Upside / Downside	377.24%	399.77%	423.15%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

MiCo Ltd. (059090.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener