DDM Analysis: 272290.KQ

Valuation Snapshot

Stable Growth	$37,066.44 - $59,348.43	$47,157.88
Multi-Stage	$59,109.65 - $65,002.05	$61,998.92
Blended Fair Value	$54,578.40
Current Price	$22,650.00
Upside	140.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	309.82%	0.00%	248.15	444.94	347.94	2.75	0.23	0.21	0.24	0.00	0.00	0.00
YoY Growth	-	-	-44.23%	27.88%	12,549.65%	1,094.94%	7.24%	-8.66%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.11%	1.51%	0.86%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69,545.25
(-) Cash Dividends Paid (M)	6,587.49
(=) Cash Retained (M)	62,957.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,909.05	8,693.16	5,215.89
Cash Retained (M)	62,957.76	62,957.76	62,957.76
(-) Cash Required (M)	-13,909.05	-8,693.16	-5,215.89
(=) Excess Retained (M)	49,048.71	54,264.60	57,741.87
(/) Shares Outstanding (M)	19.76	19.76	19.76
(=) Excess Retained per Share	2,482.50	2,746.50	2,922.49
LTM Dividend per Share	333.41	333.41	333.41
(+) Excess Retained per Share	2,482.50	2,746.50	2,922.49
(=) Adjusted Dividend	2,815.92	3,079.91	3,255.90
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$37,066.44	$47,157.88	$59,348.43
Upside / Downside	63.65%	108.20%	162.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69,545.25	70,203.11	70,867.20	71,537.56	72,214.27	72,897.38	75,084.31
Payout Ratio	9.47%	25.58%	41.68%	57.79%	73.89%	90.00%	92.50%
Projected Dividends (M)	6,587.49	17,956.40	29,539.81	41,340.77	53,362.34	65,607.65	69,452.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	16,532.19	16,697.60	16,863.01
Year 2 PV (M)	25,039.75	25,543.33	26,051.91
Year 3 PV (M)	32,263.54	33,241.69	34,239.41
Year 4 PV (M)	38,342.41	39,900.12	41,504.82
Year 5 PV (M)	43,402.05	45,617.21	47,921.91
PV of Terminal Value (M)	1,012,293.66	1,063,959.29	1,117,713.26
Equity Value (M)	1,167,873.60	1,224,959.25	1,284,294.33
Shares Outstanding (M)	19.76	19.76	19.76
Fair Value	$59,109.65	$61,998.92	$65,002.05
Upside / Downside	160.97%	173.73%	186.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

INNOX Advanced Materials Co.,Ltd. (272290.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener