DDM Analysis: 069620.KS

Valuation Snapshot

Stable Growth	$126,424.30 - $281,157.28	$182,507.12
Multi-Stage	$135,087.36 - $148,205.93	$141,523.31
Blended Fair Value	$162,015.22
Current Price	$144,000.00
Upside	12.51%
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	4.56%	-0.64%	672.79	632.57	577.26	561.28	538.23	538.23	538.23	538.23	627.94	627.94
YoY Growth	-	-	6.36%	9.58%	2.85%	4.28%	0.00%	0.00%	0.00%	-14.29%	0.00%	-12.50%
Dividend Yield	-	-	0.60%	0.51%	0.55%	0.34%	0.40%	0.64%	0.29%	0.27%	0.75%	0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,099.60
(-) Cash Dividends Paid (M)	7,358.60
(=) Cash Retained (M)	67,741.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,019.92	9,387.45	5,632.47
Cash Retained (M)	67,741.00	67,741.00	67,741.00
(-) Cash Required (M)	-15,019.92	-9,387.45	-5,632.47
(=) Excess Retained (M)	52,721.08	58,353.55	62,108.53
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	4,582.35	5,071.91	5,398.28
LTM Dividend per Share	639.59	639.59	639.59
(+) Excess Retained per Share	4,582.35	5,071.91	5,398.28
(=) Adjusted Dividend	5,221.94	5,711.49	6,037.86
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$126,424.30	$182,507.12	$281,157.28
Upside / Downside	-12.21%	26.74%	95.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,099.60	78,121.76	81,265.54	84,535.83	87,937.72	91,476.51	94,220.80
Payout Ratio	9.80%	25.84%	41.88%	57.92%	73.96%	90.00%	92.50%
Projected Dividends (M)	7,358.60	20,185.70	34,033.26	48,962.63	65,038.46	82,328.85	87,154.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	18,635.09	18,815.97	18,996.85
Year 2 PV (M)	29,005.41	29,571.22	30,142.50
Year 3 PV (M)	38,523.69	39,656.40	40,811.10
Year 4 PV (M)	47,241.23	49,102.29	51,017.80
Year 5 PV (M)	55,206.56	57,938.38	60,777.29
PV of Terminal Value (M)	1,365,601.90	1,433,176.84	1,503,400.77
Equity Value (M)	1,554,213.88	1,628,261.10	1,705,146.32
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$135,087.36	$141,523.31	$148,205.93
Upside / Downside	-6.19%	-1.72%	2.92%

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

Daewoong pharmaceutical Co.,Ltd (069620.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener