DDM Analysis: SAWAD-R.BK

Valuation Snapshot

Stable Growth	$511.45 - $602.58	$564.70
Multi-Stage	$105.25 - $115.39	$110.22
Blended Fair Value	$337.46
Current Price	$30.00
Upside	1,024.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.38%	-23.33%	0.01	1.52	1.52	1.52	1.18	0.01	0.01	0.01	0.00	0.00
YoY Growth	-	-	-99.36%	0.01%	0.03%	28.53%	12,928.50%	-31.79%	139.01%	195.56%	2.07%	-98.67%
Dividend Yield	-	-	0.04%	4.36%	3.49%	3.23%	1.68%	0.03%	0.03%	0.01%	0.01%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,918.31
(-) Cash Dividends Paid (M)	60.40
(=) Cash Retained (M)	4,857.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	983.66	614.79	368.87
Cash Retained (M)	4,857.91	4,857.91	4,857.91
(-) Cash Required (M)	-983.66	-614.79	-368.87
(=) Excess Retained (M)	3,874.25	4,243.12	4,489.04
(/) Shares Outstanding (M)	1,623.24	1,623.24	1,623.24
(=) Excess Retained per Share	2.39	2.61	2.77
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	2.39	2.61	2.77
(=) Adjusted Dividend	2.42	2.65	2.80
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$511.45	$564.70	$602.58
Upside / Downside	1,604.84%	1,782.34%	1,908.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,918.31	5,238.00	5,578.47	5,941.07	6,327.24	6,738.51	6,940.67
Payout Ratio	1.23%	18.98%	36.74%	54.49%	72.25%	90.00%	92.50%
Projected Dividends (M)	60.40	994.30	2,049.35	3,237.36	4,571.15	6,064.66	6,420.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	929.96	938.77	947.59
Year 2 PV (M)	1,792.70	1,826.85	1,861.32
Year 3 PV (M)	2,648.67	2,724.71	2,802.18
Year 4 PV (M)	3,497.91	3,632.43	3,770.79
Year 5 PV (M)	4,340.45	4,550.09	4,767.76
PV of Terminal Value (M)	157,630.99	165,244.62	173,149.65
Equity Value (M)	170,840.68	178,917.47	187,299.29
Shares Outstanding (M)	1,623.24	1,623.24	1,623.24
Fair Value	$105.25	$110.22	$115.39
Upside / Downside	250.82%	267.41%	284.62%

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

Srisawad Corporation Public Company Limited (SAWAD-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener