DDM Analysis: 000500.KS

Valuation Snapshot

Stable Growth	$123,963.92 - $658,935.98	$245,892.96
Multi-Stage	$79,088.56 - $86,597.27	$82,773.65
Blended Fair Value	$164,333.31
Current Price	$55,400.00
Upside	196.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	10.49	111.43	159.18	159.20	159.07	159.07	159.07	159.07	159.07
YoY Growth	-	-	-100.00%	-90.59%	-30.00%	-0.01%	0.08%	0.00%	0.00%	0.00%	0.00%	-40.00%
Dividend Yield	-	-	0.00%	0.04%	0.73%	0.73%	0.68%	1.45%	1.16%	0.87%	0.89%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,368.56
(-) Cash Dividends Paid (M)	12,113.22
(=) Cash Retained (M)	37,255.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,873.71	6,171.07	3,702.64
Cash Retained (M)	37,255.34	37,255.34	37,255.34
(-) Cash Required (M)	-9,873.71	-6,171.07	-3,702.64
(=) Excess Retained (M)	27,381.63	31,084.27	33,552.70
(/) Shares Outstanding (M)	14.81	14.81	14.81
(=) Excess Retained per Share	1,848.52	2,098.48	2,265.12
LTM Dividend per Share	817.76	817.76	817.76
(+) Excess Retained per Share	1,848.52	2,098.48	2,265.12
(=) Adjusted Dividend	2,666.27	2,916.24	3,082.88
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$123,963.92	$245,892.96	$658,935.98
Upside / Downside	123.76%	343.85%	1,089.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,368.56	52,266.61	55,334.78	58,583.06	62,022.02	65,662.85	67,632.74
Payout Ratio	24.54%	37.63%	50.72%	63.81%	76.91%	90.00%	92.50%
Projected Dividends (M)	12,113.22	19,667.42	28,066.79	37,384.50	47,699.43	59,096.57	62,560.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	18,185.77	18,359.18	18,532.59
Year 2 PV (M)	23,997.22	24,457.06	24,921.26
Year 3 PV (M)	29,555.89	30,409.48	31,279.34
Year 4 PV (M)	34,869.84	36,219.00	37,606.94
Year 5 PV (M)	39,946.90	41,888.16	43,904.16
PV of Terminal Value (M)	1,024,963.42	1,074,772.50	1,126,499.44
Equity Value (M)	1,171,519.04	1,226,105.38	1,282,743.75
Shares Outstanding (M)	14.81	14.81	14.81
Fair Value	$79,088.56	$82,773.65	$86,597.27
Upside / Downside	42.76%	49.41%	56.31%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

GAON CABLE Co., Ltd. (000500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener