DDM Analysis: 075580.KS

Valuation Snapshot

Stable Growth	$58,065.72 - $137,815.74	$129,153.53
Multi-Stage	$20,150.94 - $22,062.07	$21,088.92
Blended Fair Value	$75,121.23
Current Price	$21,600.00
Upside	247.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	66.88%	84.52%	193.16	144.87	144.66	146.51	16.71	14.93	20.25	67.42	72.03	3.97
YoY Growth	-	-	33.33%	0.14%	-1.26%	776.97%	11.93%	-26.30%	-69.96%	-6.40%	1,716.47%	839.14%
Dividend Yield	-	-	2.94%	2.25%	2.49%	2.14%	0.26%	0.85%	0.61%	2.19%	3.19%	0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,390.53
(-) Cash Dividends Paid (M)	11,369.89
(=) Cash Retained (M)	28,020.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,878.11	4,923.82	2,954.29
Cash Retained (M)	28,020.64	28,020.64	28,020.64
(-) Cash Required (M)	-7,878.11	-4,923.82	-2,954.29
(=) Excess Retained (M)	20,142.53	23,096.82	25,066.35
(/) Shares Outstanding (M)	56.84	56.84	56.84
(=) Excess Retained per Share	354.36	406.33	440.98
LTM Dividend per Share	200.02	200.02	200.02
(+) Excess Retained per Share	354.36	406.33	440.98
(=) Adjusted Dividend	554.38	606.35	641.00
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$58,065.72	$129,153.53	$137,815.74
Upside / Downside	168.82%	497.93%	538.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,390.53	41,950.91	44,677.72	47,581.77	50,674.59	53,968.44	55,587.49
Payout Ratio	28.86%	41.09%	53.32%	65.55%	77.77%	90.00%	92.50%
Projected Dividends (M)	11,369.89	17,238.31	23,821.59	31,187.86	39,411.10	48,571.59	51,418.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,033.13	16,185.10	16,337.08
Year 2 PV (M)	20,607.15	20,999.66	21,395.87
Year 3 PV (M)	25,093.23	25,813.56	26,547.55
Year 4 PV (M)	29,492.60	30,626.81	31,793.41
Year 5 PV (M)	33,806.53	35,439.40	37,134.76
PV of Terminal Value (M)	1,020,396.92	1,069,682.47	1,120,854.30
Equity Value (M)	1,145,429.56	1,198,747.00	1,254,062.97
Shares Outstanding (M)	56.84	56.84	56.84
Fair Value	$20,150.94	$21,088.92	$22,062.07
Upside / Downside	-6.71%	-2.37%	2.14%

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

Sejin Heavy Industries Co., Ltd. (075580.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener