DDM Analysis: 036530.KS

Valuation Snapshot

Stable Growth	$1,087,338.17 - $2,162,256.70	$2,026,351.19
Multi-Stage	$337,138.00 - $368,897.33	$352,726.28
Blended Fair Value	$1,189,538.73
Current Price	$72,800.00
Upside	1,533.98%
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	$1,087,338.17	$2,026,351.19	$2,162,256.70
Upside / Downside	1,393.60%	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)	92,431.08	93,307.21	94,183.33
Year 2 PV (M)	103,789.49	105,766.39	107,761.94
Year 3 PV (M)	114,961.80	118,261.94	121,624.64
Year 4 PV (M)	125,950.25	130,793.94	135,776.01
Year 5 PV (M)	136,757.06	143,362.47	150,220.69
PV of Terminal Value (M)	4,329,416.85	4,538,529.30	4,755,644.98
Equity Value (M)	4,903,306.53	5,130,021.26	5,365,211.60
Shares Outstanding (M)	14.54	14.54	14.54
Fair Value	$337,138.00	$352,726.28	$368,897.33
Upside / Downside	363.10%	384.51%	406.73%

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

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