DDM Analysis: 003090.KS

Valuation Snapshot

Stable Growth	$337,125.98 - $397,209.86	$372,235.30
Multi-Stage	$101,788.36 - $111,663.23	$106,633.78
Blended Fair Value	$239,434.54
Current Price	$23,050.00
Upside	938.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.67%	-0.64%	200.46	198.61	101.68	103.89	105.64	105.64	105.64	187.83	200.14	200.14
YoY Growth	-	-	0.93%	95.33%	-2.13%	-1.66%	0.00%	0.00%	-43.76%	-6.15%	0.00%	-6.41%
Dividend Yield	-	-	1.07%	0.98%	0.67%	0.33%	0.32%	0.94%	0.53%	0.89%	1.91%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	81,847.11
(-) Cash Dividends Paid (M)	8,632.98
(=) Cash Retained (M)	73,214.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,369.42	10,230.89	6,138.53
Cash Retained (M)	73,214.13	73,214.13	73,214.13
(-) Cash Required (M)	-16,369.42	-10,230.89	-6,138.53
(=) Excess Retained (M)	56,844.71	62,983.24	67,075.60
(/) Shares Outstanding (M)	40.88	40.88	40.88
(=) Excess Retained per Share	1,390.54	1,540.70	1,640.81
LTM Dividend per Share	211.18	211.18	211.18
(+) Excess Retained per Share	1,390.54	1,540.70	1,640.81
(=) Adjusted Dividend	1,601.72	1,751.88	1,851.99
WACC / Discount Rate	5.01%	5.01%	5.01%
Growth Rate	5.24%	6.24%	7.24%
Fair Value	$337,125.98	$372,235.30	$397,209.86
Upside / Downside	1,362.59%	1,514.90%	1,623.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	81,847.11	86,953.49	92,378.46	98,141.88	104,264.87	110,769.88	114,092.98
Payout Ratio	10.55%	26.44%	42.33%	58.22%	74.11%	90.00%	92.50%
Projected Dividends (M)	8,632.98	22,988.90	39,102.52	57,137.30	77,270.22	99,692.89	105,536.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.01%	5.01%	5.01%
Growth Rate	5.24%	6.24%	7.24%
Year 1 PV (M)	21,685.94	21,892.00	22,098.06
Year 2 PV (M)	34,795.63	35,460.04	36,130.74
Year 3 PV (M)	47,962.26	49,342.53	50,749.03
Year 4 PV (M)	61,185.99	63,544.96	65,971.48
Year 5 PV (M)	74,467.03	78,072.91	81,817.14
PV of Terminal Value (M)	3,920,979.21	4,110,842.73	4,307,990.97
Equity Value (M)	4,161,076.07	4,359,155.17	4,564,757.42
Shares Outstanding (M)	40.88	40.88	40.88
Fair Value	$101,788.36	$106,633.78	$111,663.23
Upside / Downside	341.60%	362.62%	384.44%

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

Daewoong Co., Ltd. (003090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener