DDM Analysis: 004360.KS

Valuation Snapshot

Stable Growth	$239,299.67 - $572,328.13	$536,355.27
Multi-Stage	$82,500.25 - $90,380.00	$86,367.43
Blended Fair Value	$311,361.35
Current Price	$14,810.00
Upside	2,002.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	69.99%	6.56%	309.35	273.73	204.93	204.27	185.33	21.80	185.33	186.88	187.78	161.81
YoY Growth	-	-	13.01%	33.57%	0.32%	10.22%	750.31%	-88.24%	-0.83%	-0.48%	16.05%	-1.27%
Dividend Yield	-	-	2.77%	2.30%	0.45%	1.73%	1.40%	0.28%	1.27%	1.35%	1.19%	0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62,256.78
(-) Cash Dividends Paid (M)	7,052.99
(=) Cash Retained (M)	55,203.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,451.36	7,782.10	4,669.26
Cash Retained (M)	55,203.79	55,203.79	55,203.79
(-) Cash Required (M)	-12,451.36	-7,782.10	-4,669.26
(=) Excess Retained (M)	42,752.43	47,421.69	50,534.53
(/) Shares Outstanding (M)	21.63	21.63	21.63
(=) Excess Retained per Share	1,976.24	2,192.07	2,335.97
LTM Dividend per Share	326.03	326.03	326.03
(+) Excess Retained per Share	1,976.24	2,192.07	2,335.97
(=) Adjusted Dividend	2,302.26	2,518.10	2,661.99
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$239,299.67	$536,355.27	$572,328.13
Upside / Downside	1,515.80%	3,521.58%	3,764.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62,256.78	66,303.47	70,613.20	75,203.06	80,091.26	85,297.19	87,856.10
Payout Ratio	11.33%	27.06%	42.80%	58.53%	74.27%	90.00%	92.50%
Projected Dividends (M)	7,052.99	17,943.77	30,220.56	44,017.51	59,480.39	76,767.47	81,266.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,688.06	16,846.24	17,004.42
Year 2 PV (M)	26,138.86	26,636.73	27,139.30
Year 3 PV (M)	35,408.03	36,424.47	37,460.17
Year 4 PV (M)	44,498.17	46,209.45	47,969.61
Year 5 PV (M)	53,411.85	55,991.67	58,670.21
PV of Terminal Value (M)	1,608,603.47	1,686,299.62	1,766,969.38
Equity Value (M)	1,784,748.45	1,868,408.17	1,955,213.11
Shares Outstanding (M)	21.63	21.63	21.63
Fair Value	$82,500.25	$86,367.43	$90,380.00
Upside / Downside	457.06%	483.17%	510.26%

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

Analysis Mode

Ticker

Industry

Sector

Sebang Co., Ltd (004360.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener