DDM Analysis: 004090.KS

Valuation Snapshot

Stable Growth	$172,115.11 - $202,780.76	$190,035.27
Multi-Stage	$35,065.70 - $38,429.23	$36,716.36
Blended Fair Value	$113,375.82
Current Price	$13,790.00
Upside	722.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	8.37%	114.54	105.00	105.78	76.93	73.37	73.37	100.96	75.83	66.44	51.15
YoY Growth	-	-	9.09%	-0.74%	37.50%	4.85%	0.00%	-27.33%	33.15%	14.13%	29.89%	-0.27%
Dividend Yield	-	-	0.94%	0.84%	1.03%	0.46%	0.55%	1.71%	1.63%	1.52%	1.18%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,025.64
(-) Cash Dividends Paid (M)	1,662.01
(=) Cash Retained (M)	11,363.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,605.13	1,628.20	976.92
Cash Retained (M)	11,363.62	11,363.62	11,363.62
(-) Cash Required (M)	-2,605.13	-1,628.20	-976.92
(=) Excess Retained (M)	8,758.50	9,735.42	10,386.70
(/) Shares Outstanding (M)	12.77	12.77	12.77
(=) Excess Retained per Share	685.61	762.08	813.06
LTM Dividend per Share	130.10	130.10	130.10
(+) Excess Retained per Share	685.61	762.08	813.06
(=) Adjusted Dividend	815.71	892.18	943.17
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$172,115.11	$190,035.27	$202,780.76
Upside / Downside	1,148.12%	1,278.07%	1,370.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,025.64	13,872.30	14,774.00	15,734.31	16,757.04	17,846.25	18,381.64
Payout Ratio	12.76%	28.21%	43.66%	59.10%	74.55%	90.00%	92.50%
Projected Dividends (M)	1,662.01	3,913.05	6,449.70	9,299.58	12,492.70	16,061.63	17,003.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,658.23	3,692.91	3,727.58
Year 2 PV (M)	5,637.04	5,744.41	5,852.80
Year 3 PV (M)	7,598.56	7,816.68	8,038.95
Year 4 PV (M)	9,542.89	9,909.88	10,287.36
Year 5 PV (M)	11,470.15	12,024.16	12,599.38
PV of Terminal Value (M)	410,048.74	429,854.24	450,417.75
Equity Value (M)	447,955.61	469,042.29	490,923.82
Shares Outstanding (M)	12.77	12.77	12.77
Fair Value	$35,065.70	$36,716.36	$38,429.23
Upside / Downside	154.28%	166.25%	178.67%

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

Korea Petroleum Industries Company (004090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener