DDM Analysis: 002450.KS

Valuation Snapshot

Stable Growth	$2,298.76 - $3,457.50	$2,846.78
Multi-Stage	$5,118.47 - $5,643.17	$5,375.61
Blended Fair Value	$4,111.20
Current Price	$1,261.00
Upside	226.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.61%	2.15%	53.04	53.04	54.29	54.68	54.68	54.68	55.99	51.62	51.63	51.62
YoY Growth	-	-	0.00%	-2.31%	-0.70%	0.00%	0.00%	-2.34%	8.45%	-0.01%	0.01%	20.34%
Dividend Yield	-	-	4.70%	4.15%	4.39%	3.06%	3.40%	4.27%	2.84%	2.40%	2.23%	1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,917.17
(-) Cash Dividends Paid (M)	3,801.37
(=) Cash Retained (M)	17,115.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,183.43	2,614.65	1,568.79
Cash Retained (M)	17,115.80	17,115.80	17,115.80
(-) Cash Required (M)	-4,183.43	-2,614.65	-1,568.79
(=) Excess Retained (M)	12,932.36	14,501.15	15,547.01
(/) Shares Outstanding (M)	76.38	76.38	76.38
(=) Excess Retained per Share	169.32	189.85	203.55
LTM Dividend per Share	49.77	49.77	49.77
(+) Excess Retained per Share	169.32	189.85	203.55
(=) Adjusted Dividend	219.08	239.62	253.32
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.61%	-1.61%	-0.61%
Fair Value	$2,298.76	$2,846.78	$3,457.50
Upside / Downside	82.30%	125.76%	174.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,917.17	20,581.26	20,250.74	19,925.53	19,605.55	19,290.70	19,869.43
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	3,801.37	6,696.89	9,498.42	12,208.25	14,828.60	17,361.63	18,379.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.61%	-1.61%	-0.61%
Year 1 PV (M)	6,213.96	6,277.76	6,341.57
Year 2 PV (M)	8,177.92	8,346.72	8,517.24
Year 3 PV (M)	9,753.05	10,056.57	10,366.32
Year 4 PV (M)	10,992.16	11,450.61	11,923.25
Year 5 PV (M)	11,941.78	12,567.57	13,219.31
PV of Terminal Value (M)	343,871.50	361,891.37	380,658.88
Equity Value (M)	390,950.37	410,590.59	431,026.56
Shares Outstanding (M)	76.38	76.38	76.38
Fair Value	$5,118.47	$5,375.61	$5,643.17
Upside / Downside	305.91%	326.30%	347.52%

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

Analysis Mode

Ticker

Industry

Sector

SAMICK MUSICAL INSTRUMENT Co., Ltd (002450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener