DDM Analysis: 088790.KS

Valuation Snapshot

Stable Growth	$686.78 - $914.07	$804.56
Multi-Stage	$2,263.15 - $2,518.00	$2,387.80
Blended Fair Value	$1,596.18
Current Price	$1,903.00
Upside	-16.12%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.72%	0.00%	49.65	69.50	39.71	0.00	99.29	148.92	268.05	198.56	148.94	0.00
YoY Growth	-	-	-28.57%	75.01%	0.00%	-100.00%	-33.33%	-44.44%	35.00%	33.32%	0.00%	0.00%
Dividend Yield	-	-	2.86%	3.21%	1.41%	0.00%	1.66%	6.93%	6.02%	3.64%	2.81%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,184.38
(-) Cash Dividends Paid (M)	374.04
(=) Cash Retained (M)	1,810.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	436.88	273.05	163.83
Cash Retained (M)	1,810.34	1,810.34	1,810.34
(-) Cash Required (M)	-436.88	-273.05	-163.83
(=) Excess Retained (M)	1,373.46	1,537.29	1,646.51
(/) Shares Outstanding (M)	12.55	12.55	12.55
(=) Excess Retained per Share	109.40	122.45	131.15
LTM Dividend per Share	29.79	29.79	29.79
(+) Excess Retained per Share	109.40	122.45	131.15
(=) Adjusted Dividend	139.20	152.25	160.95
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-11.59%	-10.59%	-9.59%
Fair Value	$686.78	$804.56	$914.07
Upside / Downside	-63.91%	-57.72%	-51.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,184.38	1,953.15	1,746.40	1,561.54	1,396.24	1,248.44	1,285.90
Payout Ratio	17.12%	31.70%	46.27%	60.85%	75.42%	90.00%	92.50%
Projected Dividends (M)	374.04	619.13	808.13	950.19	1,053.11	1,123.60	1,189.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-11.59%	-10.59%	-9.59%
Year 1 PV (M)	575.73	582.25	588.76
Year 2 PV (M)	698.82	714.72	730.79
Year 3 PV (M)	764.07	790.29	817.10
Year 4 PV (M)	787.48	823.72	861.19
Year 5 PV (M)	781.30	826.50	873.76
PV of Terminal Value (M)	24,804.50	26,239.33	27,739.80
Equity Value (M)	28,411.91	29,976.80	31,611.41
Shares Outstanding (M)	12.55	12.55	12.55
Fair Value	$2,263.15	$2,387.80	$2,518.00
Upside / Downside	18.93%	25.48%	32.32%

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

Jindo.Co., Ltd. (088790.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener