DDM Analysis: 006220.KS

Valuation Snapshot

Stable Growth	$18,735.16 - $67,761.59	$59,356.02
Multi-Stage	$8,805.83 - $9,621.89	$9,206.43
Blended Fair Value	$34,281.23
Current Price	$14,450.00
Upside	137.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.16%	14.14%	212.64	158.40	143.47	131.36	135.28	143.68	115.93	70.83	56.65	56.65
YoY Growth	-	-	34.24%	10.40%	9.22%	-2.89%	-5.84%	23.93%	63.68%	25.03%	0.00%	0.00%
Dividend Yield	-	-	2.82%	1.31%	0.63%	2.01%	1.75%	5.92%	2.38%	1.03%	0.78%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,311.00
(-) Cash Dividends Paid (M)	9,014.00
(=) Cash Retained (M)	4,297.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,662.20	1,663.88	998.33
Cash Retained (M)	4,297.00	4,297.00	4,297.00
(-) Cash Required (M)	-2,662.20	-1,663.88	-998.33
(=) Excess Retained (M)	1,634.80	2,633.13	3,298.68
(/) Shares Outstanding (M)	39.07	39.07	39.07
(=) Excess Retained per Share	41.85	67.40	84.44
LTM Dividend per Share	230.73	230.73	230.73
(+) Excess Retained per Share	41.85	67.40	84.44
(=) Adjusted Dividend	272.58	298.13	315.17
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,735.16	$59,356.02	$67,761.59
Upside / Downside	29.66%	310.77%	368.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,311.00	14,176.22	15,097.67	16,079.02	17,124.15	18,237.22	18,784.34
Payout Ratio	67.72%	72.17%	76.63%	81.09%	85.54%	90.00%	92.50%
Projected Dividends (M)	9,014.00	10,231.65	11,569.50	13,038.05	14,648.63	16,413.50	17,375.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,469.41	9,559.17	9,648.92
Year 2 PV (M)	9,909.90	10,098.66	10,289.19
Year 3 PV (M)	10,335.81	10,632.52	10,934.85
Year 4 PV (M)	10,747.47	11,160.79	11,585.92
Year 5 PV (M)	11,145.20	11,683.52	12,242.44
PV of Terminal Value (M)	292,407.42	306,530.81	321,194.74
Equity Value (M)	344,015.22	359,665.46	375,896.05
Shares Outstanding (M)	39.07	39.07	39.07
Fair Value	$8,805.83	$9,206.43	$9,621.89
Upside / Downside	-39.06%	-36.29%	-33.41%

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

Jeju Bank (006220.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener