DDM Analysis: 009290.KS

Valuation Snapshot

Stable Growth	$15,065.25 - $35,333.98	$22,146.01
Multi-Stage	$18,352.61 - $20,152.40	$19,235.45
Blended Fair Value	$20,690.73
Current Price	$5,830.00
Upside	254.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.51%	3.37%	101.44	103.98	103.98	103.98	80.14	81.36	82.16	82.17	82.17	81.35
YoY Growth	-	-	-2.43%	0.00%	0.00%	29.74%	-1.49%	-0.98%	-0.01%	0.00%	1.01%	11.75%
Dividend Yield	-	-	1.97%	1.42%	1.88%	1.38%	0.94%	1.43%	1.17%	0.92%	0.92%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,182.92
(-) Cash Dividends Paid (M)	3,927.88
(=) Cash Retained (M)	25,255.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,836.58	3,647.86	2,188.72
Cash Retained (M)	25,255.04	25,255.04	25,255.04
(-) Cash Required (M)	-5,836.58	-3,647.86	-2,188.72
(=) Excess Retained (M)	19,418.46	21,607.18	23,066.32
(/) Shares Outstanding (M)	39.51	39.51	39.51
(=) Excess Retained per Share	491.50	546.90	583.84
LTM Dividend per Share	99.42	99.42	99.42
(+) Excess Retained per Share	491.50	546.90	583.84
(=) Adjusted Dividend	590.92	646.32	683.25
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	2.51%	3.51%	4.51%
Fair Value	$15,065.25	$22,146.01	$35,333.98
Upside / Downside	158.41%	279.86%	506.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,182.92	30,207.78	31,268.63	32,366.74	33,503.42	34,680.01	35,720.41
Payout Ratio	13.46%	28.77%	44.08%	59.38%	74.69%	90.00%	92.50%
Projected Dividends (M)	3,927.88	8,690.06	13,781.87	19,220.60	25,024.34	31,212.01	33,041.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	2.51%	3.51%	4.51%
Year 1 PV (M)	8,078.36	8,157.16	8,235.97
Year 2 PV (M)	11,909.94	12,143.43	12,379.19
Year 3 PV (M)	15,440.77	15,897.06	16,362.26
Year 4 PV (M)	18,688.10	19,428.05	20,189.75
Year 5 PV (M)	21,668.30	22,745.99	23,866.14
PV of Terminal Value (M)	649,294.01	681,587.15	715,152.59
Equity Value (M)	725,079.48	759,958.84	796,185.90
Shares Outstanding (M)	39.51	39.51	39.51
Fair Value	$18,352.61	$19,235.45	$20,152.40
Upside / Downside	214.80%	229.94%	245.67%

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

Kwang Dong Pharmaceutical Co., Ltd. (009290.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener