DDM Analysis: 028100.KS

Valuation Snapshot

Stable Growth	$16,467.54 - $29,477.25	$21,932.25
Multi-Stage	$28,718.44 - $31,552.94	$30,108.46
Blended Fair Value	$26,020.35
Current Price	$15,080.00
Upside	72.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.56%	13.11%	519.37	530.79	371.55	64.95	173.19	173.19	173.19	173.19	151.54	151.54
YoY Growth	-	-	-2.15%	42.86%	472.09%	-62.50%	0.00%	0.00%	0.00%	14.29%	0.00%	0.00%
Dividend Yield	-	-	4.02%	4.15%	2.99%	0.36%	0.94%	1.30%	0.98%	1.33%	1.26%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,656.93
(-) Cash Dividends Paid (M)	6,550.60
(=) Cash Retained (M)	9,106.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,131.39	1,957.12	1,174.27
Cash Retained (M)	9,106.33	9,106.33	9,106.33
(-) Cash Required (M)	-3,131.39	-1,957.12	-1,174.27
(=) Excess Retained (M)	5,974.94	7,149.21	7,932.06
(/) Shares Outstanding (M)	13.05	13.05	13.05
(=) Excess Retained per Share	457.88	547.87	607.86
LTM Dividend per Share	502.00	502.00	502.00
(+) Excess Retained per Share	457.88	547.87	607.86
(=) Adjusted Dividend	959.88	1,049.87	1,109.86
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Fair Value	$16,467.54	$21,932.25	$29,477.25
Upside / Downside	9.20%	45.44%	95.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,656.93	15,900.91	16,148.69	16,400.33	16,655.90	16,915.44	17,422.91
Payout Ratio	41.84%	51.47%	61.10%	70.74%	80.37%	90.00%	92.50%
Projected Dividends (M)	6,550.60	8,184.31	9,867.34	11,600.83	13,385.96	15,223.90	16,116.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Year 1 PV (M)	7,614.87	7,690.59	7,766.32
Year 2 PV (M)	8,542.02	8,712.76	8,885.18
Year 3 PV (M)	9,343.94	9,625.48	9,912.62
Year 4 PV (M)	10,031.60	10,436.63	10,853.80
Year 5 PV (M)	10,615.17	11,153.59	11,713.63
PV of Terminal Value (M)	328,600.77	345,267.80	362,604.37
Equity Value (M)	374,748.37	392,886.85	411,735.93
Shares Outstanding (M)	13.05	13.05	13.05
Fair Value	$28,718.44	$30,108.46	$31,552.94
Upside / Downside	90.44%	99.66%	109.24%

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

Analysis Mode

Ticker

Industry

Sector

Dong-Ah Geological Engineering Company Ltd. (028100.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener