DDM Analysis: 006980.KS

Valuation Snapshot

Stable Growth	$370,348.25 - $1,993,172.70	$727,617.06
Multi-Stage	$288,331.21 - $316,390.74	$302,097.98
Blended Fair Value	$514,857.52
Current Price	$16,710.00
Upside	2,981.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-5.00%	299.97	0.00	149.99	150.25	150.25	0.00	250.41	250.41	250.41	500.82
YoY Growth	-	-	0.00%	-100.00%	-0.17%	0.00%	0.00%	-100.00%	0.00%	0.00%	-50.00%	0.00%
Dividend Yield	-	-	2.07%	0.00%	0.64%	0.51%	0.37%	0.00%	0.90%	0.78%	0.40%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,084.64
(-) Cash Dividends Paid (M)	770.03
(=) Cash Retained (M)	25,314.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,216.93	3,260.58	1,956.35
Cash Retained (M)	25,314.62	25,314.62	25,314.62
(-) Cash Required (M)	-5,216.93	-3,260.58	-1,956.35
(=) Excess Retained (M)	20,097.69	22,054.03	23,358.27
(/) Shares Outstanding (M)	2.57	2.57	2.57
(=) Excess Retained per Share	7,829.25	8,591.37	9,099.44
LTM Dividend per Share	299.97	299.97	299.97
(+) Excess Retained per Share	7,829.25	8,591.37	9,099.44
(=) Adjusted Dividend	8,129.22	8,891.34	9,399.41
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.03%	5.03%	6.03%
Fair Value	$370,348.25	$727,617.06	$1,993,172.70
Upside / Downside	2,116.33%	4,254.38%	11,828.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,084.64	27,395.77	28,772.80	30,219.05	31,738.00	33,333.29	34,333.29
Payout Ratio	2.95%	20.36%	37.77%	55.18%	72.59%	90.00%	92.50%
Projected Dividends (M)	770.03	5,578.22	10,867.84	16,675.12	23,038.74	29,999.96	31,758.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.03%	5.03%	6.03%
Year 1 PV (M)	5,197.18	5,247.14	5,297.10
Year 2 PV (M)	9,433.79	9,616.04	9,800.03
Year 3 PV (M)	13,486.02	13,878.69	14,278.91
Year 4 PV (M)	17,359.82	18,037.02	18,733.85
Year 5 PV (M)	21,060.99	22,092.93	23,164.93
PV of Terminal Value (M)	673,608.42	706,613.70	740,900.22
Equity Value (M)	740,146.22	775,485.51	812,175.03
Shares Outstanding (M)	2.57	2.57	2.57
Fair Value	$288,331.21	$302,097.98	$316,390.74
Upside / Downside	1,625.50%	1,707.89%	1,793.42%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Woosung Co., Ltd. (006980.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener