DDM Analysis: 010130.KS

Valuation Snapshot

Stable Growth	$1,061,774.41 - $4,222,725.23	$2,876,759.85
Multi-Stage	$535,922.79 - $585,055.99	$560,044.36
Blended Fair Value	$1,718,402.11
Current Price	$819,000.00
Upside	109.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.95%	13.35%	16,673.43	31,715.30	18,715.77	14,036.83	13,101.04	10,375.95	9,440.08	8,036.36	8,036.36	6,164.78
YoY Growth	-	-	-47.43%	69.46%	33.33%	7.14%	26.26%	9.91%	17.47%	0.00%	30.36%	29.48%
Dividend Yield	-	-	2.14%	7.03%	3.38%	2.40%	3.21%	2.91%	2.01%	1.68%	1.86%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	401,028.84
(-) Cash Dividends Paid (M)	347,114.25
(=) Cash Retained (M)	53,914.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,205.77	50,128.61	30,077.16
Cash Retained (M)	53,914.59	53,914.59	53,914.59
(-) Cash Required (M)	-80,205.77	-50,128.61	-30,077.16
(=) Excess Retained (M)	-26,291.18	3,785.99	23,837.43
(/) Shares Outstanding (M)	18.89	18.89	18.89
(=) Excess Retained per Share	-1,392.03	200.45	1,262.11
LTM Dividend per Share	18,378.47	18,378.47	18,378.47
(+) Excess Retained per Share	-1,392.03	200.45	1,262.11
(=) Adjusted Dividend	16,986.45	18,578.93	19,640.58
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,061,774.41	$2,876,759.85	$4,222,725.23
Upside / Downside	29.64%	251.25%	415.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	401,028.84	427,095.72	454,856.94	484,422.64	515,910.11	549,444.27	565,927.60
Payout Ratio	86.56%	87.24%	87.93%	88.62%	89.31%	90.00%	92.50%
Projected Dividends (M)	347,114.25	372,618.57	399,971.90	429,306.84	460,765.44	494,499.84	523,483.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	344,367.35	347,631.49	350,895.64
Year 2 PV (M)	341,620.88	348,127.80	354,696.10
Year 3 PV (M)	338,875.53	348,603.42	358,515.73
Year 4 PV (M)	336,131.92	349,058.61	362,354.60
Year 5 PV (M)	333,390.70	349,493.60	366,212.79
PV of Terminal Value (M)	8,427,587.33	8,834,642.95	9,257,277.55
Equity Value (M)	10,121,973.71	10,577,557.88	11,049,952.41
Shares Outstanding (M)	18.89	18.89	18.89
Fair Value	$535,922.79	$560,044.36	$585,055.99
Upside / Downside	-34.56%	-31.62%	-28.56%

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 Zinc Company, Ltd. (010130.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener