DDM Analysis: 004140.KS

Valuation Snapshot

Stable Growth	$5,789.67 - $14,555.91	$8,705.66
Multi-Stage	$4,527.44 - $4,957.38	$4,738.45
Blended Fair Value	$6,722.05
Current Price	$2,795.00
Upside	140.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.30%	-3.99%	20.03	0.00	0.00	0.00	1.80	6.23	12.83	9.26	8.38	12.76
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-71.19%	-51.43%	38.47%	10.57%	-34.35%	-57.58%
Dividend Yield	-	-	0.96%	0.00%	0.00%	0.00%	0.03%	0.37%	0.73%	0.58%	0.44%	0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,430.75
(-) Cash Dividends Paid (M)	955.90
(=) Cash Retained (M)	11,474.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,486.15	1,553.84	932.31
Cash Retained (M)	11,474.85	11,474.85	11,474.85
(-) Cash Required (M)	-2,486.15	-1,553.84	-932.31
(=) Excess Retained (M)	8,988.70	9,921.01	10,542.55
(/) Shares Outstanding (M)	47.73	47.73	47.73
(=) Excess Retained per Share	188.32	207.85	220.87
LTM Dividend per Share	20.03	20.03	20.03
(+) Excess Retained per Share	188.32	207.85	220.87
(=) Adjusted Dividend	208.35	227.88	240.90
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	4.61%	5.61%	6.61%
Fair Value	$5,789.67	$8,705.66	$14,555.91
Upside / Downside	107.14%	211.47%	420.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,430.75	13,127.60	13,863.52	14,640.69	15,461.42	16,328.17	16,818.01
Payout Ratio	7.69%	24.15%	40.61%	57.08%	73.54%	90.00%	92.50%
Projected Dividends (M)	955.90	3,170.55	5,630.51	8,356.30	11,370.01	14,695.35	15,556.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.37%	8.37%	8.37%
Growth Rate	4.61%	5.61%	6.61%
Year 1 PV (M)	2,897.97	2,925.67	2,953.37
Year 2 PV (M)	4,703.96	4,794.33	4,885.56
Year 3 PV (M)	6,381.00	6,565.76	6,754.05
Year 4 PV (M)	7,935.85	8,243.69	8,560.40
Year 5 PV (M)	9,374.99	9,831.75	10,306.14
PV of Terminal Value (M)	184,806.82	193,810.82	203,162.39
Equity Value (M)	216,100.60	226,172.02	236,621.91
Shares Outstanding (M)	47.73	47.73	47.73
Fair Value	$4,527.44	$4,738.45	$4,957.38
Upside / Downside	61.98%	69.53%	77.37%

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

Dongbang Transport Logistics Co., Ltd. (004140.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener