DDM Analysis: 000320.KS

Valuation Snapshot

Stable Growth	$349,267.72 - $630,819.10	$591,150.76
Multi-Stage	$112,647.05 - $123,347.54	$117,898.52
Blended Fair Value	$354,524.64
Current Price	$25,850.00
Upside	1,271.47%
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	5.90%	5.90%	5.90%
Growth Rate	5.13%	6.13%	7.13%
Fair Value	$349,267.72	$591,150.76	$630,819.10
Upside / Downside	1,251.13%	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	5.90%	5.90%	5.90%
Growth Rate	5.13%	6.13%	7.13%
Year 1 PV (M)	20,143.24	20,334.84	20,526.44
Year 2 PV (M)	22,405.27	22,833.53	23,265.85
Year 3 PV (M)	24,633.49	25,343.14	26,066.28
Year 4 PV (M)	26,828.29	27,863.71	28,928.81
Year 5 PV (M)	28,990.03	30,395.27	31,854.48
PV of Terminal Value (M)	1,059,174.09	1,110,515.56	1,163,828.95
Equity Value (M)	1,182,174.42	1,237,286.05	1,294,470.81
Shares Outstanding (M)	10.49	10.49	10.49
Fair Value	$112,647.05	$117,898.52	$123,347.54
Upside / Downside	335.77%	356.09%	377.17%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 88 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
6516.T	Sanyo Denki Co., Ltd.	1.33%	$55.65	26.20%
688100.SS	Willfar Information Technology Co., Ltd.	1.33%	$0.52	37.34%
688289.SS	Sansure Biotech Inc.	1.33%	$0.25	66.12%
EPRO-B.ST	Electrolux Professional AB (publ)	1.33%	$0.85	36.36%
002768.SZ	Qingdao Gon Technology Co., Ltd.	1.32%	$0.70	22.17%
002879.SZ	Chang Lan Electric Technology Co.,Ltd.	1.32%	$0.25	73.81%
300286.SZ	Acrel Co.,Ltd.	1.32%	$0.30	36.95%
300684.SZ	Jones Tech PLC	1.32%	$0.65	60.38%
300976.SZ	Dongguan Tarry Electronics Co.,Ltd	1.32%	$0.79	35.98%
600489.SS	Zhongjin Gold Corp.,Ltd	1.32%	$0.31	33.93%
600686.SS	Xiamen King Long Motor Group Co., Ltd.	1.32%	$0.23	51.04%
603829.SS	Jiangsu Luokai Mechanical &Electrical Co., Ltd .	1.32%	$0.29	41.39%
6055.HK	China Tobacco International (HK) Company Limited	1.32%	$0.47	19.10%
6449.TW	Apaq Technology Co., Ltd.	1.32%	$2.29	39.61%
688093.SS	Suzhou Shihua New Material Technology Co., Ltd.	1.32%	$0.49	33.88%
ASPO.HE	Aspo Oyj	1.32%	$0.09	14.38%
NA9.DE	Nagarro SE	1.32%	$1.00	25.87%
002353.SZ	Yantai Jereh Oilfield Services Group Co., Ltd.	1.31%	$0.93	33.49%
002859.SZ	Zhejiang Jiemei Electronic And Technology Co., Ltd.	1.31%	$0.36	77.54%
002961.SZ	Ruida Futures Co., Ltd.	1.31%	$0.35	33.25%
003850.KS	Boryung Corporation	1.31%	$122.56	26.40%
158430.KQ	ATON Inc.	1.31%	$84.54	20.61%
601898.SS	China Coal Energy Company Limited	1.31%	$0.16	16.91%
605018.SS	Changhua Holding Group Co., Ltd.	1.31%	$0.15	83.12%
6191.T	AirTrip Corp.	1.31%	$9.93	12.12%
9902.T	NICHIDEN Corporation	1.31%	$33.40	19.49%
NRCA.JK	PT Nusa Raya Cipta Tbk	1.31%	$21.84	34.93%
000370.KS	Hanwha General Insurance Co., Ltd.	1.30%	$71.58	4.70%
000559.SZ	Wanxiang Qianchao Co.,Ltd.	1.30%	$0.22	74.64%
1530.HK	3SBio Inc.	1.30%	$0.32	19.42%
2982.T	A.D.Works Group Co.,Ltd.	1.30%	$5.48	11.64%
300088.SZ	Wuhu Token Sciences Co., Ltd.	1.30%	$0.08	55.80%
300677.SZ	Intco Medical Technology Co., Ltd.	1.30%	$0.51	18.70%
600737.SS	Cofco Sugar Holding CO.,LTD.	1.30%	$0.22	35.03%
603387.SS	Getein Biotech, Inc	1.30%	$0.11	26.34%
603444.SS	G-bits Network Technology (Xiamen) Co., Ltd.	1.30%	$5.50	26.28%
603617.SS	Junhe Pumps Holding Co., Ltd	1.30%	$0.10	79.26%
603915.SS	Jiangsu Guomao Reducer Co., Ltd.	1.30%	$0.24	58.27%
605580.SS	Hengsheng Energy Co., Ltd	1.30%	$0.29	67.76%
688550.SS	Xi'an Manareco New Materials Co.,Ltd	1.30%	$0.59	29.38%
9302.T	MITSUI-SOKO HOLDINGS Co., Ltd.	1.30%	$48.64	37.22%
9519.SR	Banan Real Estate Company	1.30%	$0.09	32.44%
ASAI3.SA	Sendas Distribuidora S.A.	1.30%	$0.09	13.94%
BBLD.JK	PT Buana Finance Tbk	1.30%	$12.00	39.59%
S58.SI	SATS Ltd.	1.30%	$0.05	28.81%
000927.SZ	China Railway Materials Company Limited	1.29%	$0.03	42.86%
001229.SZ	Guangdong AVCiT Technology Holding Co., Ltd.	1.29%	$0.56	82.58%
001283.SZ	Shenzhen Highpower Technology Co., Ltd.	1.29%	$0.90	39.06%
0R43.L	NP3 Fastigheter AB (publ)	1.29%	$3.31	17.30%
192820.KS	Cosmax, Inc.	1.29%	$2,299.12	52.32%

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