DDM Analysis: 200880.KS

Valuation Snapshot

Stable Growth	$329,585.45 - $805,847.99	$755,197.58
Multi-Stage	$114,962.58 - $125,964.19	$120,361.81
Blended Fair Value	$437,779.70
Current Price	$10,750.00
Upside	3,972.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.87%	88.68%	200.01	203.52	150.01	145.26	100.00	100.00	150.01	194.24	201.17	150.01
YoY Growth	-	-	-1.73%	35.67%	3.26%	45.26%	0.00%	-33.33%	-22.77%	-3.44%	34.11%	42,792.93%
Dividend Yield	-	-	1.62%	1.07%	1.10%	2.12%	1.02%	3.85%	2.22%	2.25%	1.41%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	109,493.01
(-) Cash Dividends Paid (M)	6,755.69
(=) Cash Retained (M)	102,737.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,898.60	13,686.63	8,211.98
Cash Retained (M)	102,737.33	102,737.33	102,737.33
(-) Cash Required (M)	-21,898.60	-13,686.63	-8,211.98
(=) Excess Retained (M)	80,838.72	89,050.70	94,525.35
(/) Shares Outstanding (M)	27.02	27.02	27.02
(=) Excess Retained per Share	2,991.62	3,295.52	3,498.12
LTM Dividend per Share	250.01	250.01	250.01
(+) Excess Retained per Share	2,991.62	3,295.52	3,498.12
(=) Adjusted Dividend	3,241.63	3,545.53	3,748.13
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$329,585.45	$755,197.58	$805,847.99
Upside / Downside	2,965.91%	6,925.09%	7,396.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	109,493.01	116,610.06	124,189.71	132,262.04	140,859.08	150,014.92	154,515.36
Payout Ratio	6.17%	22.94%	39.70%	56.47%	73.23%	90.00%	92.50%
Projected Dividends (M)	6,755.69	26,745.66	49,305.78	74,685.72	103,156.73	135,013.43	142,926.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,868.70	25,104.42	25,340.14
Year 2 PV (M)	42,628.24	43,440.18	44,259.79
Year 3 PV (M)	60,039.47	61,762.99	63,519.18
Year 4 PV (M)	77,107.51	80,072.84	83,122.90
Year 5 PV (M)	93,837.37	98,369.75	103,075.59
PV of Terminal Value (M)	2,808,008.68	2,943,636.55	3,084,455.22
Equity Value (M)	3,106,489.96	3,252,386.74	3,403,772.82
Shares Outstanding (M)	27.02	27.02	27.02
Fair Value	$114,962.58	$120,361.81	$125,964.19
Upside / Downside	969.42%	1,019.64%	1,071.76%

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

Seoyon E-Hwa Co., Ltd. (200880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener