DDM Analysis: 004080.KS

Valuation Snapshot

Stable Growth	$19,317.73 - $97,562.65	$39,984.17
Multi-Stage	$10,862.98 - $11,866.62	$11,355.69
Blended Fair Value	$25,669.93
Current Price	$13,900.00
Upside	84.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.86%	8.12%	267.96	262.32	241.68	204.34	123.22	122.95	123.50	123.87	123.30	123.77
YoY Growth	-	-	2.15%	8.54%	18.27%	65.84%	0.22%	-0.45%	-0.30%	0.47%	-0.38%	0.79%
Dividend Yield	-	-	1.82%	1.82%	1.65%	1.22%	1.03%	1.34%	1.24%	1.11%	1.13%	1.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,573.26
(-) Cash Dividends Paid (M)	2,568.01
(=) Cash Retained (M)	2,005.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	914.65	571.66	342.99
Cash Retained (M)	2,005.26	2,005.26	2,005.26
(-) Cash Required (M)	-914.65	-571.66	-342.99
(=) Excess Retained (M)	1,090.61	1,433.60	1,662.26
(/) Shares Outstanding (M)	9.32	9.32	9.32
(=) Excess Retained per Share	116.99	153.78	178.31
LTM Dividend per Share	275.47	275.47	275.47
(+) Excess Retained per Share	116.99	153.78	178.31
(=) Adjusted Dividend	392.46	429.25	453.78
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,317.73	$39,984.17	$97,562.65
Upside / Downside	38.98%	187.66%	601.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,573.26	4,870.53	5,187.11	5,524.27	5,883.35	6,265.77	6,453.74
Payout Ratio	56.15%	62.92%	69.69%	76.46%	83.23%	90.00%	92.50%
Projected Dividends (M)	2,568.01	3,064.64	3,614.98	4,223.92	4,896.74	5,639.19	5,969.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,820.29	2,847.03	2,873.76
Year 2 PV (M)	3,061.52	3,119.83	3,178.70
Year 3 PV (M)	3,292.02	3,386.52	3,482.81
Year 4 PV (M)	3,512.13	3,647.19	3,786.12
Year 5 PV (M)	3,722.16	3,901.94	4,088.61
PV of Terminal Value (M)	84,859.79	88,958.55	93,214.18
Equity Value (M)	101,267.91	105,861.07	110,624.18
Shares Outstanding (M)	9.32	9.32	9.32
Fair Value	$10,862.98	$11,355.69	$11,866.62
Upside / Downside	-21.85%	-18.30%	-14.63%

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

Ticker

Industry

Sector

Shinhung Co., Ltd (004080.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener