DDM Analysis: 007660.KS

Valuation Snapshot

Stable Growth	$40,456.79 - $91,147.19	$58,665.35
Multi-Stage	$41,703.03 - $45,749.65	$43,688.35
Blended Fair Value	$51,176.85
Current Price	$71,300.00
Upside	-28.22%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.84%	4.51%	95.05	95.05	0.00	0.00	35.86	41.83	41.44	59.77	53.89	47.90
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-14.29%	0.95%	-30.66%	10.91%	12.50%	-21.63%
Dividend Yield	-	-	0.27%	0.24%	0.00%	0.00%	1.23%	1.76%	0.88%	1.85%	1.36%	1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	136,783.79
(-) Cash Dividends Paid (M)	9,486.96
(=) Cash Retained (M)	127,296.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,356.76	17,097.97	10,258.78
Cash Retained (M)	127,296.83	127,296.83	127,296.83
(-) Cash Required (M)	-27,356.76	-17,097.97	-10,258.78
(=) Excess Retained (M)	99,940.07	110,198.86	117,038.05
(/) Shares Outstanding (M)	66.54	66.54	66.54
(=) Excess Retained per Share	1,501.92	1,656.09	1,758.87
LTM Dividend per Share	142.57	142.57	142.57
(+) Excess Retained per Share	1,501.92	1,656.09	1,758.87
(=) Adjusted Dividend	1,644.49	1,798.66	1,901.45
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	3.19%	4.19%	5.19%
Fair Value	$40,456.79	$58,665.35	$91,147.19
Upside / Downside	-43.26%	-17.72%	27.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	136,783.79	142,509.12	148,474.09	154,688.74	161,163.51	167,909.30	172,946.58
Payout Ratio	6.94%	23.55%	40.16%	56.77%	73.39%	90.00%	92.50%
Projected Dividends (M)	9,486.96	33,558.89	59,629.34	87,823.44	118,273.30	151,118.37	159,975.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	3.19%	4.19%	5.19%
Year 1 PV (M)	30,952.49	31,252.46	31,552.43
Year 2 PV (M)	50,726.64	51,714.62	52,712.12
Year 3 PV (M)	68,908.80	70,931.71	72,993.84
Year 4 PV (M)	85,593.15	88,959.72	92,424.64
Year 5 PV (M)	100,868.97	105,852.37	111,030.82
PV of Terminal Value (M)	2,437,932.07	2,558,377.35	2,683,536.72
Equity Value (M)	2,774,982.12	2,907,088.23	3,044,250.57
Shares Outstanding (M)	66.54	66.54	66.54
Fair Value	$41,703.03	$43,688.35	$45,749.65
Upside / Downside	-41.51%	-38.73%	-35.83%

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

Mode

Ticker

Industry

Sector

ISU Petasys Co., Ltd. (007660.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener