DDM Analysis: 136490.KS

Valuation Snapshot

Stable Growth	$306,638.62 - $584,069.11	$547,358.29
Multi-Stage	$89,317.87 - $97,890.27	$93,524.80
Blended Fair Value	$320,441.55
Current Price	$11,270.00
Upside	2,743.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.44%	11.59%	102.51	105.00	100.01	100.01	50.00	50.00	0.00	34.23	34.23	34.23
YoY Growth	-	-	-2.38%	5.00%	0.00%	100.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.94%	1.43%	1.16%	0.85%	0.30%	0.80%	0.00%	0.22%	0.21%	0.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69,830.58
(-) Cash Dividends Paid (M)	2,377.92
(=) Cash Retained (M)	67,452.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,966.12	8,728.82	5,237.29
Cash Retained (M)	67,452.66	67,452.66	67,452.66
(-) Cash Required (M)	-13,966.12	-8,728.82	-5,237.29
(=) Excess Retained (M)	53,486.55	58,723.84	62,215.37
(/) Shares Outstanding (M)	23.78	23.78	23.78
(=) Excess Retained per Share	2,249.48	2,469.75	2,616.59
LTM Dividend per Share	100.01	100.01	100.01
(+) Excess Retained per Share	2,249.48	2,469.75	2,616.59
(=) Adjusted Dividend	2,349.49	2,569.76	2,716.60
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$306,638.62	$547,358.29	$584,069.11
Upside / Downside	2,620.84%	4,756.77%	5,082.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69,830.58	74,369.57	79,203.59	84,351.83	89,834.70	95,673.95	98,544.17
Payout Ratio	3.41%	20.72%	38.04%	55.36%	72.68%	90.00%	92.50%
Projected Dividends (M)	2,377.92	15,412.51	30,131.55	46,698.95	65,292.80	86,106.56	91,153.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	14,361.80	14,497.93	14,634.06
Year 2 PV (M)	26,163.30	26,661.63	27,164.67
Year 3 PV (M)	37,784.49	38,869.14	39,974.36
Year 4 PV (M)	49,227.44	51,120.58	53,067.82
Year 5 PV (M)	60,494.18	63,416.07	66,449.79
PV of Terminal Value (M)	1,935,702.15	2,029,197.29	2,126,270.71
Equity Value (M)	2,123,733.35	2,223,762.65	2,327,561.41
Shares Outstanding (M)	23.78	23.78	23.78
Fair Value	$89,317.87	$93,524.80	$97,890.27
Upside / Downside	692.53%	729.86%	768.59%

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

Sunjin Co.,Ltd. (136490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener