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 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

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