DDM Analysis: 009070.KS

Valuation Snapshot

Stable Growth	$57,698.28 - $137,983.66	$129,310.90
Multi-Stage	$19,910.07 - $21,810.61	$20,842.81
Blended Fair Value	$75,076.86
Current Price	$5,300.00
Upside	1,316.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.17%	12.09%	80.82	60.49	60.45	50.39	47.51	45.50	50.41	35.38	37.79	34.15
YoY Growth	-	-	33.60%	0.07%	19.97%	6.05%	4.42%	-9.74%	42.48%	-6.37%	10.67%	32.31%
Dividend Yield	-	-	2.30%	1.55%	1.42%	0.80%	0.74%	2.31%	1.39%	1.34%	1.16%	1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,749.93
(-) Cash Dividends Paid (M)	2,646.39
(=) Cash Retained (M)	18,103.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,149.99	2,593.74	1,556.24
Cash Retained (M)	18,103.54	18,103.54	18,103.54
(-) Cash Required (M)	-4,149.99	-2,593.74	-1,556.24
(=) Excess Retained (M)	13,953.56	15,509.80	16,547.30
(/) Shares Outstanding (M)	29.91	29.91	29.91
(=) Excess Retained per Share	466.57	518.61	553.30
LTM Dividend per Share	88.49	88.49	88.49
(+) Excess Retained per Share	466.57	518.61	553.30
(=) Adjusted Dividend	555.06	607.09	641.78
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$57,698.28	$129,310.90	$137,983.66
Upside / Downside	988.65%	2,339.83%	2,503.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,749.93	22,098.68	23,535.09	25,064.87	26,694.09	28,429.21	29,282.08
Payout Ratio	12.75%	28.20%	43.65%	59.10%	74.55%	90.00%	92.50%
Projected Dividends (M)	2,646.39	6,232.49	10,273.59	14,813.71	19,900.64	25,586.29	27,085.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,796.34	5,851.28	5,906.22
Year 2 PV (M)	8,886.02	9,055.27	9,226.12
Year 3 PV (M)	11,916.30	12,258.37	12,606.93
Year 4 PV (M)	14,888.02	15,460.57	16,049.48
Year 5 PV (M)	17,802.03	18,661.87	19,554.63
PV of Terminal Value (M)	536,156.88	562,053.45	588,941.15
Equity Value (M)	595,445.58	623,340.82	652,284.54
Shares Outstanding (M)	29.91	29.91	29.91
Fair Value	$19,910.07	$20,842.81	$21,810.61
Upside / Downside	275.66%	293.26%	311.52%

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

Mode

Ticker

Industry

Sector

KCTC Co. Ltd (009070.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener