DDM Analysis: ANHYT.IS

Valuation Snapshot

Stable Growth	$325.91 - $1,002.77	$520.42
Multi-Stage	$220.10 - $240.24	$229.99
Blended Fair Value	$375.20
Current Price	$90.35
Upside	315.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	50.07%	34.88%	2.41	1.21	1.05	0.86	0.67	0.32	0.41	0.34	0.24	0.14
YoY Growth	-	-	99.94%	15.28%	22.03%	28.14%	111.16%	-22.34%	21.34%	39.70%	66.34%	19.60%
Dividend Yield	-	-	2.67%	2.81%	6.56%	6.67%	7.13%	5.97%	7.45%	4.51%	4.76%	2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,381.67
(-) Cash Dividends Paid (M)	2,579.03
(=) Cash Retained (M)	2,802.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,076.33	672.71	403.63
Cash Retained (M)	2,802.64	2,802.64	2,802.64
(-) Cash Required (M)	-1,076.33	-672.71	-403.63
(=) Excess Retained (M)	1,726.31	2,129.93	2,399.02
(/) Shares Outstanding (M)	430.00	430.00	430.00
(=) Excess Retained per Share	4.01	4.95	5.58
LTM Dividend per Share	6.00	6.00	6.00
(+) Excess Retained per Share	4.01	4.95	5.58
(=) Adjusted Dividend	10.01	10.95	11.58
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$325.91	$520.42	$1,002.77
Upside / Downside	260.72%	476.00%	1,009.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,381.67	5,731.48	6,104.03	6,500.79	6,923.34	7,373.36	7,594.56
Payout Ratio	47.92%	56.34%	64.75%	73.17%	81.58%	90.00%	92.50%
Projected Dividends (M)	2,579.03	3,229.00	3,952.57	4,756.56	5,648.37	6,636.02	7,024.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,941.56	2,969.44	2,997.32
Year 2 PV (M)	3,280.18	3,342.66	3,405.73
Year 3 PV (M)	3,596.01	3,699.24	3,804.43
Year 4 PV (M)	3,890.10	4,039.70	4,193.58
Year 5 PV (M)	4,163.46	4,364.55	4,573.35
PV of Terminal Value (M)	76,771.10	80,479.17	84,329.16
Equity Value (M)	94,642.41	98,894.77	103,303.56
Shares Outstanding (M)	430.00	430.00	430.00
Fair Value	$220.10	$229.99	$240.24
Upside / Downside	143.61%	154.55%	165.90%

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

Anadolu Hayat Emeklilik Anonim Sirketi (ANHYT.IS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener