DDM Analysis: 013580.KS

Valuation Snapshot

Stable Growth	$345,081.27 - $1,277,620.63	$1,048,270.08
Multi-Stage	$184,448.70 - $202,222.69	$193,170.53
Blended Fair Value	$620,720.30
Current Price	$20,600.00
Upside	2,913.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-20.60%	41.41%	512.74	499.88	799.80	599.85	599.85	1,625.02	169.46	71.83	0.00	0.00
YoY Growth	-	-	2.57%	-37.50%	33.33%	0.00%	-63.09%	858.94%	135.91%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	4.01%	3.51%	4.62%	1.48%	1.89%	12.40%	0.68%	0.39%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,265.48
(-) Cash Dividends Paid (M)	3,543.12
(=) Cash Retained (M)	53,722.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,453.10	7,158.19	4,294.91
Cash Retained (M)	53,722.36	53,722.36	53,722.36
(-) Cash Required (M)	-11,453.10	-7,158.19	-4,294.91
(=) Excess Retained (M)	42,269.27	46,564.18	49,427.45
(/) Shares Outstanding (M)	8.86	8.86	8.86
(=) Excess Retained per Share	4,770.80	5,255.55	5,578.72
LTM Dividend per Share	399.90	399.90	399.90
(+) Excess Retained per Share	4,770.80	5,255.55	5,578.72
(=) Adjusted Dividend	5,170.70	5,655.45	5,978.62
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Fair Value	$345,081.27	$1,048,270.08	$1,277,620.63
Upside / Downside	1,575.15%	4,988.69%	6,102.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,265.48	60,615.01	64,160.47	67,913.29	71,885.63	76,090.31	78,373.02
Payout Ratio	6.19%	22.95%	39.71%	56.47%	73.24%	90.00%	92.50%
Projected Dividends (M)	3,543.12	13,910.99	25,479.60	38,353.95	52,647.19	68,481.28	72,495.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Year 1 PV (M)	12,948.27	13,071.76	13,195.25
Year 2 PV (M)	22,074.95	22,498.03	22,925.14
Year 3 PV (M)	30,929.34	31,822.77	32,733.25
Year 4 PV (M)	39,517.48	41,046.78	42,620.04
Year 5 PV (M)	47,845.32	50,170.88	52,586.01
PV of Terminal Value (M)	1,480,900.15	1,552,880.67	1,627,633.32
Equity Value (M)	1,634,215.49	1,711,490.90	1,791,693.02
Shares Outstanding (M)	8.86	8.86	8.86
Fair Value	$184,448.70	$193,170.53	$202,222.69
Upside / Downside	795.38%	837.72%	881.66%

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

Kyeryong Construction Industrial Co., Ltd. (013580.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener