DDM Analysis: 200880.KS

Valuation Snapshot

Stable Growth	$329,585.45 - $805,847.99	$755,197.58
Multi-Stage	$114,962.58 - $125,964.19	$120,361.81
Blended Fair Value	$437,779.70
Current Price	$10,750.00
Upside	3,972.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.87%	88.68%	200.01	203.52	150.01	145.26	100.00	100.00	150.01	194.24	201.17	150.01
YoY Growth	-	-	-1.73%	35.67%	3.26%	45.26%	0.00%	-33.33%	-22.77%	-3.44%	34.11%	42,792.93%
Dividend Yield	-	-	1.62%	1.07%	1.10%	2.12%	1.02%	3.85%	2.22%	2.25%	1.41%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	109,493.01
(-) Cash Dividends Paid (M)	6,755.69
(=) Cash Retained (M)	102,737.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,898.60	13,686.63	8,211.98
Cash Retained (M)	102,737.33	102,737.33	102,737.33
(-) Cash Required (M)	-21,898.60	-13,686.63	-8,211.98
(=) Excess Retained (M)	80,838.72	89,050.70	94,525.35
(/) Shares Outstanding (M)	27.02	27.02	27.02
(=) Excess Retained per Share	2,991.62	3,295.52	3,498.12
LTM Dividend per Share	250.01	250.01	250.01
(+) Excess Retained per Share	2,991.62	3,295.52	3,498.12
(=) Adjusted Dividend	3,241.63	3,545.53	3,748.13
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$329,585.45	$755,197.58	$805,847.99
Upside / Downside	2,965.91%	6,925.09%	7,396.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	109,493.01	116,610.06	124,189.71	132,262.04	140,859.08	150,014.92	154,515.36
Payout Ratio	6.17%	22.94%	39.70%	56.47%	73.23%	90.00%	92.50%
Projected Dividends (M)	6,755.69	26,745.66	49,305.78	74,685.72	103,156.73	135,013.43	142,926.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,868.70	25,104.42	25,340.14
Year 2 PV (M)	42,628.24	43,440.18	44,259.79
Year 3 PV (M)	60,039.47	61,762.99	63,519.18
Year 4 PV (M)	77,107.51	80,072.84	83,122.90
Year 5 PV (M)	93,837.37	98,369.75	103,075.59
PV of Terminal Value (M)	2,808,008.68	2,943,636.55	3,084,455.22
Equity Value (M)	3,106,489.96	3,252,386.74	3,403,772.82
Shares Outstanding (M)	27.02	27.02	27.02
Fair Value	$114,962.58	$120,361.81	$125,964.19
Upside / Downside	969.42%	1,019.64%	1,071.76%

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

Seoyon E-Hwa Co., Ltd. (200880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener