DDM Analysis: 004430.KS

Valuation Snapshot

Stable Growth	$25,840.01 - $100,489.45	$43,797.37
Multi-Stage	$24,081.83 - $26,400.52	$25,219.50
Blended Fair Value	$34,508.43
Current Price	$9,860.00
Upside	249.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.34%	13.58%	250.44	500.87	200.35	120.21	150.26	160.28	140.24	140.24	70.12	60.10
YoY Growth	-	-	-50.00%	150.00%	66.67%	-20.00%	-6.25%	14.29%	0.00%	100.00%	16.67%	-14.29%
Dividend Yield	-	-	2.12%	3.54%	1.07%	0.53%	0.74%	1.75%	0.75%	0.46%	0.37%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,432.00
(-) Cash Dividends Paid (M)	7,200.00
(=) Cash Retained (M)	14,232.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,286.40	2,679.00	1,607.40
Cash Retained (M)	14,232.00	14,232.00	14,232.00
(-) Cash Required (M)	-4,286.40	-2,679.00	-1,607.40
(=) Excess Retained (M)	9,945.60	11,553.00	12,624.60
(/) Shares Outstanding (M)	23.96	23.96	23.96
(=) Excess Retained per Share	415.12	482.21	526.94
LTM Dividend per Share	300.52	300.52	300.52
(+) Excess Retained per Share	415.12	482.21	526.94
(=) Adjusted Dividend	715.64	782.74	827.46
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$25,840.01	$43,797.37	$100,489.45
Upside / Downside	162.07%	344.19%	919.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,432.00	22,421.41	23,456.50	24,539.37	25,672.24	26,857.40	27,663.12
Payout Ratio	33.59%	44.88%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	7,200.00	10,061.77	13,172.41	16,548.83	20,208.91	24,171.66	25,588.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	9,358.57	9,448.89	9,539.21
Year 2 PV (M)	11,395.57	11,616.59	11,839.73
Year 3 PV (M)	13,315.99	13,705.26	14,102.04
Year 4 PV (M)	15,124.62	15,717.00	16,326.61
Year 5 PV (M)	16,826.10	17,653.87	18,513.89
PV of Terminal Value (M)	510,937.65	536,073.38	562,188.77
Equity Value (M)	576,958.51	604,214.99	632,510.25
Shares Outstanding (M)	23.96	23.96	23.96
Fair Value	$24,081.83	$25,219.50	$26,400.52
Upside / Downside	144.24%	155.78%	167.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Songwon Industrial Co., Ltd. (004430.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener