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 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

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