DDM Analysis: 036800.KQ

Valuation Snapshot

Stable Growth	$107,793.28 - $251,234.59	$158,108.98
Multi-Stage	$75,972.54 - $83,019.41	$79,432.04
Blended Fair Value	$118,770.51
Current Price	$23,000.00
Upside	416.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.65%	11.46%	749.36	690.73	633.18	493.67	493.67	451.72	380.72	385.34	330.29	264.23
YoY Growth	-	-	8.49%	9.09%	28.26%	0.00%	9.29%	18.65%	-1.20%	16.67%	25.00%	4.35%
Dividend Yield	-	-	4.27%	3.27%	2.54%	1.69%	1.59%	1.92%	1.79%	1.66%	1.32%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,119.29
(-) Cash Dividends Paid (M)	7,076.12
(=) Cash Retained (M)	38,043.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,023.86	5,639.91	3,383.95
Cash Retained (M)	38,043.17	38,043.17	38,043.17
(-) Cash Required (M)	-9,023.86	-5,639.91	-3,383.95
(=) Excess Retained (M)	29,019.31	32,403.26	34,659.23
(/) Shares Outstanding (M)	8.73	8.73	8.73
(=) Excess Retained per Share	3,322.28	3,709.70	3,967.97
LTM Dividend per Share	810.11	810.11	810.11
(+) Excess Retained per Share	3,322.28	3,709.70	3,967.97
(=) Adjusted Dividend	4,132.39	4,519.81	4,778.08
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$107,793.28	$158,108.98	$251,234.59
Upside / Downside	368.67%	587.43%	992.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,119.29	48,052.04	51,175.43	54,501.83	58,044.45	61,817.34	63,671.86
Payout Ratio	15.68%	30.55%	45.41%	60.27%	75.14%	90.00%	92.50%
Projected Dividends (M)	7,076.12	14,678.22	23,238.70	32,850.03	43,612.64	55,635.60	58,896.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,273.51	13,399.33	13,525.14
Year 2 PV (M)	19,003.63	19,365.60	19,730.98
Year 3 PV (M)	24,292.53	24,989.88	25,700.46
Year 4 PV (M)	29,164.99	30,286.59	31,440.24
Year 5 PV (M)	33,644.54	35,269.59	36,956.82
PV of Terminal Value (M)	544,221.90	570,508.03	597,800.18
Equity Value (M)	663,601.11	693,819.01	725,153.81
Shares Outstanding (M)	8.73	8.73	8.73
Fair Value	$75,972.54	$79,432.04	$83,019.41
Upside / Downside	230.32%	245.36%	260.95%

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

Nice Information & Telecommunication, Inc. (036800.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener