DDM Analysis: 161890.KS

Valuation Snapshot

Stable Growth	$437,747.36 - $956,238.88	$896,135.87
Multi-Stage	$142,678.41 - $156,254.16	$149,341.22
Blended Fair Value	$522,738.54
Current Price	$77,800.00
Upside	571.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.32%	25.21%	820.92	578.77	497.79	334.39	319.86	312.39	268.20	263.41	180.55	143.01
YoY Growth	-	-	41.84%	16.27%	48.87%	4.54%	2.39%	16.47%	1.82%	45.90%	26.25%	65.02%
Dividend Yield	-	-	1.31%	1.12%	1.19%	0.77%	0.56%	0.83%	0.33%	0.34%	0.24%	0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	113,505.74
(-) Cash Dividends Paid (M)	25,865.90
(=) Cash Retained (M)	87,639.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,701.15	14,188.22	8,512.93
Cash Retained (M)	87,639.84	87,639.84	87,639.84
(-) Cash Required (M)	-22,701.15	-14,188.22	-8,512.93
(=) Excess Retained (M)	64,938.69	73,451.62	79,126.91
(/) Shares Outstanding (M)	23.61	23.61	23.61
(=) Excess Retained per Share	2,750.88	3,111.50	3,351.91
LTM Dividend per Share	1,095.71	1,095.71	1,095.71
(+) Excess Retained per Share	2,750.88	3,111.50	3,351.91
(=) Adjusted Dividend	3,846.59	4,207.21	4,447.62
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$437,747.36	$896,135.87	$956,238.88
Upside / Downside	462.66%	1,051.85%	1,129.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	113,505.74	120,883.61	128,741.04	137,109.21	146,021.31	155,512.69	160,178.07
Payout Ratio	22.79%	36.23%	49.67%	63.12%	76.56%	90.00%	92.50%
Projected Dividends (M)	25,865.90	43,796.79	63,949.42	86,536.85	111,790.46	139,961.42	148,164.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	40,765.53	41,151.94	41,538.34
Year 2 PV (M)	55,403.63	56,458.92	57,524.16
Year 3 PV (M)	69,783.63	71,786.86	73,828.08
Year 4 PV (M)	83,908.89	87,135.79	90,454.88
Year 5 PV (M)	97,782.79	102,505.73	107,409.43
PV of Terminal Value (M)	3,020,493.34	3,166,384.30	3,317,858.85
Equity Value (M)	3,368,137.82	3,525,423.54	3,688,613.74
Shares Outstanding (M)	23.61	23.61	23.61
Fair Value	$142,678.41	$149,341.22	$156,254.16
Upside / Downside	83.39%	91.96%	100.84%

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

Kolmar Korea Co., Ltd. (161890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener