DDM Analysis: 088790.KS

Valuation Snapshot

Stable Growth	$686.78 - $914.07	$804.56
Multi-Stage	$2,263.15 - $2,518.00	$2,387.80
Blended Fair Value	$1,596.18
Current Price	$1,903.00
Upside	-16.12%
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	-19.72%	0.00%	49.65	69.50	39.71	0.00	99.29	148.92	268.05	198.56	148.94	0.00
YoY Growth	-	-	-28.57%	75.01%	0.00%	-100.00%	-33.33%	-44.44%	35.00%	33.32%	0.00%	0.00%
Dividend Yield	-	-	2.86%	3.21%	1.41%	0.00%	1.66%	6.93%	6.02%	3.64%	2.81%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,184.38
(-) Cash Dividends Paid (M)	374.04
(=) Cash Retained (M)	1,810.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	436.88	273.05	163.83
Cash Retained (M)	1,810.34	1,810.34	1,810.34
(-) Cash Required (M)	-436.88	-273.05	-163.83
(=) Excess Retained (M)	1,373.46	1,537.29	1,646.51
(/) Shares Outstanding (M)	12.55	12.55	12.55
(=) Excess Retained per Share	109.40	122.45	131.15
LTM Dividend per Share	29.79	29.79	29.79
(+) Excess Retained per Share	109.40	122.45	131.15
(=) Adjusted Dividend	139.20	152.25	160.95
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-11.59%	-10.59%	-9.59%
Fair Value	$686.78	$804.56	$914.07
Upside / Downside	-63.91%	-57.72%	-51.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,184.38	1,953.15	1,746.40	1,561.54	1,396.24	1,248.44	1,285.90
Payout Ratio	17.12%	31.70%	46.27%	60.85%	75.42%	90.00%	92.50%
Projected Dividends (M)	374.04	619.13	808.13	950.19	1,053.11	1,123.60	1,189.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-11.59%	-10.59%	-9.59%
Year 1 PV (M)	575.73	582.25	588.76
Year 2 PV (M)	698.82	714.72	730.79
Year 3 PV (M)	764.07	790.29	817.10
Year 4 PV (M)	787.48	823.72	861.19
Year 5 PV (M)	781.30	826.50	873.76
PV of Terminal Value (M)	24,804.50	26,239.33	27,739.80
Equity Value (M)	28,411.91	29,976.80	31,611.41
Shares Outstanding (M)	12.55	12.55	12.55
Fair Value	$2,263.15	$2,387.80	$2,518.00
Upside / Downside	18.93%	25.48%	32.32%

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

Jindo.Co., Ltd. (088790.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener