DDM Analysis: 001460.KS

Valuation Snapshot

Stable Growth	$33,032.98 - $61,353.92	$44,640.88
Multi-Stage	$174,267.55 - $192,714.97	$183,304.86
Blended Fair Value	$113,972.87
Current Price	$38,600.00
Upside	195.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.36%	14.73%	302.64	302.64	151.96	111.77	111.77	101.73	86.66	81.64	82.78	81.63
YoY Growth	-	-	0.00%	99.15%	35.96%	0.00%	9.88%	17.39%	6.15%	-1.39%	1.41%	6.56%
Dividend Yield	-	-	1.13%	0.62%	0.35%	0.25%	0.32%	0.54%	0.35%	0.28%	0.22%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,316.84
(-) Cash Dividends Paid (M)	2,919.59
(=) Cash Retained (M)	16,397.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,863.37	2,414.61	1,448.76
Cash Retained (M)	16,397.25	16,397.25	16,397.25
(-) Cash Required (M)	-3,863.37	-2,414.61	-1,448.76
(=) Excess Retained (M)	12,533.88	13,982.64	14,948.49
(/) Shares Outstanding (M)	8.31	8.31	8.31
(=) Excess Retained per Share	1,509.15	1,683.59	1,799.88
LTM Dividend per Share	351.54	351.54	351.54
(+) Excess Retained per Share	1,509.15	1,683.59	1,799.88
(=) Adjusted Dividend	1,860.69	2,035.13	2,151.42
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Fair Value	$33,032.98	$44,640.88	$61,353.92
Upside / Downside	-14.42%	15.65%	58.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,316.84	19,000.23	18,688.81	18,382.49	18,081.19	17,784.84	18,318.38
Payout Ratio	15.11%	30.09%	45.07%	60.05%	75.02%	90.00%	92.50%
Projected Dividends (M)	2,919.59	5,717.43	8,422.77	11,037.89	13,565.03	16,006.35	16,944.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Year 1 PV (M)	5,502.75	5,559.26	5,615.78
Year 2 PV (M)	7,802.11	7,963.20	8,125.94
Year 3 PV (M)	9,840.60	10,146.94	10,459.58
Year 4 PV (M)	11,639.50	12,125.12	12,625.77
Year 5 PV (M)	13,218.57	13,911.50	14,633.19
PV of Terminal Value (M)	1,399,332.07	1,472,686.64	1,549,085.71
Equity Value (M)	1,447,335.59	1,522,392.66	1,600,545.97
Shares Outstanding (M)	8.31	8.31	8.31
Fair Value	$174,267.55	$183,304.86	$192,714.97
Upside / Downside	351.47%	374.88%	399.26%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

BYC Co., Ltd. (001460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener