DDM Analysis: 000400.KS

Valuation Snapshot

Stable Growth	$1,242.46 - $1,963.85	$1,572.11
Multi-Stage	$3,072.99 - $3,390.37	$3,228.53
Blended Fair Value	$2,400.32
Current Price	$1,963.00
Upside	22.28%
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	2.56%	0.00%	10.08	10.08	10.08	8.83	8.88	8.88	8.57	4.29	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	14.19%	-0.61%	0.00%	3.57%	100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.57%	0.32%	0.68%	0.46%	0.48%	0.68%	0.31%	0.13%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,800.22
(-) Cash Dividends Paid (M)	3,128.00
(=) Cash Retained (M)	35,672.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,760.04	4,850.03	2,910.02
Cash Retained (M)	35,672.22	35,672.22	35,672.22
(-) Cash Required (M)	-7,760.04	-4,850.03	-2,910.02
(=) Excess Retained (M)	27,912.18	30,822.19	32,762.20
(/) Shares Outstanding (M)	310.39	310.39	310.39
(=) Excess Retained per Share	89.93	99.30	105.55
LTM Dividend per Share	10.08	10.08	10.08
(+) Excess Retained per Share	89.93	99.30	105.55
(=) Adjusted Dividend	100.01	109.38	115.63
WACC / Discount Rate	5.89%	5.89%	5.89%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1,242.46	$1,572.11	$1,963.85
Upside / Downside	-36.71%	-19.91%	0.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,800.22	38,412.22	38,028.10	37,647.81	37,271.34	36,898.62	38,005.58
Payout Ratio	8.06%	24.45%	40.84%	57.22%	73.61%	90.00%	92.50%
Projected Dividends (M)	3,128.00	9,391.58	15,529.57	21,543.86	27,436.31	33,208.76	35,155.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.89%	5.89%	5.89%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	8,779.76	8,869.35	8,958.94
Year 2 PV (M)	13,572.12	13,850.52	14,131.74
Year 3 PV (M)	17,601.76	18,146.10	18,701.56
Year 4 PV (M)	20,955.72	21,824.23	22,719.47
Year 5 PV (M)	23,712.30	24,947.05	26,232.72
PV of Terminal Value (M)	869,190.52	914,451.29	961,578.19
Equity Value (M)	953,812.17	1,002,088.54	1,052,322.61
Shares Outstanding (M)	310.39	310.39	310.39
Fair Value	$3,072.99	$3,228.53	$3,390.37
Upside / Downside	56.55%	64.47%	72.71%

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

Lotte Non - Life Insurance Co., Ltd. (000400.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener