DDM Analysis: 075580.KS

Valuation Snapshot

Stable Growth	$58,065.72 - $137,815.74	$129,153.53
Multi-Stage	$20,150.94 - $22,062.07	$21,088.92
Blended Fair Value	$75,121.23
Current Price	$21,600.00
Upside	247.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	66.88%	84.52%	193.16	144.87	144.66	146.51	16.71	14.93	20.25	67.42	72.03	3.97
YoY Growth	-	-	33.33%	0.14%	-1.26%	776.97%	11.93%	-26.30%	-69.96%	-6.40%	1,716.47%	839.14%
Dividend Yield	-	-	2.94%	2.25%	2.49%	2.14%	0.26%	0.85%	0.61%	2.19%	3.19%	0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,390.53
(-) Cash Dividends Paid (M)	11,369.89
(=) Cash Retained (M)	28,020.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,878.11	4,923.82	2,954.29
Cash Retained (M)	28,020.64	28,020.64	28,020.64
(-) Cash Required (M)	-7,878.11	-4,923.82	-2,954.29
(=) Excess Retained (M)	20,142.53	23,096.82	25,066.35
(/) Shares Outstanding (M)	56.84	56.84	56.84
(=) Excess Retained per Share	354.36	406.33	440.98
LTM Dividend per Share	200.02	200.02	200.02
(+) Excess Retained per Share	354.36	406.33	440.98
(=) Adjusted Dividend	554.38	606.35	641.00
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$58,065.72	$129,153.53	$137,815.74
Upside / Downside	168.82%	497.93%	538.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,390.53	41,950.91	44,677.72	47,581.77	50,674.59	53,968.44	55,587.49
Payout Ratio	28.86%	41.09%	53.32%	65.55%	77.77%	90.00%	92.50%
Projected Dividends (M)	11,369.89	17,238.31	23,821.59	31,187.86	39,411.10	48,571.59	51,418.43

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)	16,033.13	16,185.10	16,337.08
Year 2 PV (M)	20,607.15	20,999.66	21,395.87
Year 3 PV (M)	25,093.23	25,813.56	26,547.55
Year 4 PV (M)	29,492.60	30,626.81	31,793.41
Year 5 PV (M)	33,806.53	35,439.40	37,134.76
PV of Terminal Value (M)	1,020,396.92	1,069,682.47	1,120,854.30
Equity Value (M)	1,145,429.56	1,198,747.00	1,254,062.97
Shares Outstanding (M)	56.84	56.84	56.84
Fair Value	$20,150.94	$21,088.92	$22,062.07
Upside / Downside	-6.71%	-2.37%	2.14%

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

Sejin Heavy Industries Co., Ltd. (075580.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener