DDM Analysis: 001460.KS

Valuation Snapshot

Stable Growth	$33,032.98 - $61,353.92	$44,640.88
Multi-Stage	$174,267.55 - $192,714.97	$183,304.86
Blended Fair Value	$113,972.87
Current Price	$38,600.00
Upside	195.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.36%	14.73%	302.64	302.64	151.96	111.77	111.77	101.73	86.66	81.64	82.78	81.63
YoY Growth	-	-	0.00%	99.15%	35.96%	0.00%	9.88%	17.39%	6.15%	-1.39%	1.41%	6.56%
Dividend Yield	-	-	1.13%	0.62%	0.35%	0.25%	0.32%	0.54%	0.35%	0.28%	0.22%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,316.84
(-) Cash Dividends Paid (M)	2,919.59
(=) Cash Retained (M)	16,397.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,863.37	2,414.61	1,448.76
Cash Retained (M)	16,397.25	16,397.25	16,397.25
(-) Cash Required (M)	-3,863.37	-2,414.61	-1,448.76
(=) Excess Retained (M)	12,533.88	13,982.64	14,948.49
(/) Shares Outstanding (M)	8.31	8.31	8.31
(=) Excess Retained per Share	1,509.15	1,683.59	1,799.88
LTM Dividend per Share	351.54	351.54	351.54
(+) Excess Retained per Share	1,509.15	1,683.59	1,799.88
(=) Adjusted Dividend	1,860.69	2,035.13	2,151.42
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Fair Value	$33,032.98	$44,640.88	$61,353.92
Upside / Downside	-14.42%	15.65%	58.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,316.84	19,000.23	18,688.81	18,382.49	18,081.19	17,784.84	18,318.38
Payout Ratio	15.11%	30.09%	45.07%	60.05%	75.02%	90.00%	92.50%
Projected Dividends (M)	2,919.59	5,717.43	8,422.77	11,037.89	13,565.03	16,006.35	16,944.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Year 1 PV (M)	5,502.75	5,559.26	5,615.78
Year 2 PV (M)	7,802.11	7,963.20	8,125.94
Year 3 PV (M)	9,840.60	10,146.94	10,459.58
Year 4 PV (M)	11,639.50	12,125.12	12,625.77
Year 5 PV (M)	13,218.57	13,911.50	14,633.19
PV of Terminal Value (M)	1,399,332.07	1,472,686.64	1,549,085.71
Equity Value (M)	1,447,335.59	1,522,392.66	1,600,545.97
Shares Outstanding (M)	8.31	8.31	8.31
Fair Value	$174,267.55	$183,304.86	$192,714.97
Upside / Downside	351.47%	374.88%	399.26%

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

BYC Co., Ltd. (001460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener