DDM Analysis: 098460.KQ

Valuation Snapshot

Stable Growth	$2,613.21 - $4,094.87	$3,294.26
Multi-Stage	$4,878.50 - $5,358.41	$5,113.82
Blended Fair Value	$4,204.04
Current Price	$14,450.00
Upside	-70.91%
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	1.10%	11.35%	137.93	140.92	121.83	111.68	115.08	130.60	135.42	80.09	59.93	59.90
YoY Growth	-	-	-2.13%	15.67%	9.09%	-2.95%	-11.89%	-3.56%	69.08%	33.64%	0.05%	27.25%
Dividend Yield	-	-	1.02%	0.76%	0.72%	0.59%	0.50%	0.84%	0.77%	0.40%	0.58%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,755.81
(-) Cash Dividends Paid (M)	9,237.23
(=) Cash Retained (M)	8,518.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,551.16	2,219.48	1,331.69
Cash Retained (M)	8,518.58	8,518.58	8,518.58
(-) Cash Required (M)	-3,551.16	-2,219.48	-1,331.69
(=) Excess Retained (M)	4,967.42	6,299.11	7,186.90
(/) Shares Outstanding (M)	66.59	66.59	66.59
(=) Excess Retained per Share	74.60	94.60	107.93
LTM Dividend per Share	138.73	138.73	138.73
(+) Excess Retained per Share	74.60	94.60	107.93
(=) Adjusted Dividend	213.33	233.33	246.66
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	-0.90%	0.10%	1.10%
Fair Value	$2,613.21	$3,294.26	$4,094.87
Upside / Downside	-81.92%	-77.20%	-71.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,755.81	17,773.17	17,790.55	17,807.95	17,825.36	17,842.79	18,378.08
Payout Ratio	52.02%	59.62%	67.21%	74.81%	82.40%	90.00%	92.50%
Projected Dividends (M)	9,237.23	10,596.18	11,957.78	13,322.03	14,688.94	16,058.51	16,999.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	-0.90%	0.10%	1.10%
Year 1 PV (M)	9,786.89	9,885.65	9,984.41
Year 2 PV (M)	10,200.96	10,407.87	10,616.87
Year 3 PV (M)	10,496.78	10,817.77	11,145.24
Year 4 PV (M)	10,689.85	11,127.91	11,579.30
Year 5 PV (M)	10,793.98	11,349.69	11,928.06
PV of Terminal Value (M)	272,872.77	286,921.30	301,542.59
Equity Value (M)	324,841.21	340,510.19	356,796.46
Shares Outstanding (M)	66.59	66.59	66.59
Fair Value	$4,878.50	$5,113.82	$5,358.41
Upside / Downside	-66.24%	-64.61%	-62.92%

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

Koh Young Technology Inc. (098460.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener