DDM Analysis: 000050.KS

Valuation Snapshot

Stable Growth	$44,466.82 - $144,013.01	$72,018.45
Multi-Stage	$147,298.58 - $162,502.49	$154,750.68
Blended Fair Value	$113,384.56
Current Price	$7,090.00
Upside	1,499.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.60%	17.44%	124.79	124.78	125.43	130.29	132.48	135.27	197.99	197.99	137.49	55.00
YoY Growth	-	-	0.00%	-0.51%	-3.74%	-1.65%	-2.06%	-31.68%	0.00%	44.00%	150.00%	120.00%
Dividend Yield	-	-	1.92%	1.49%	1.17%	0.82%	1.00%	1.74%	1.93%	1.41%	0.93%	0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,619.83
(-) Cash Dividends Paid (M)	3,732.43
(=) Cash Retained (M)	39,887.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,723.97	5,452.48	3,271.49
Cash Retained (M)	39,887.40	39,887.40	39,887.40
(-) Cash Required (M)	-8,723.97	-5,452.48	-3,271.49
(=) Excess Retained (M)	31,163.43	34,434.92	36,615.91
(/) Shares Outstanding (M)	24.92	24.92	24.92
(=) Excess Retained per Share	1,250.30	1,381.56	1,469.06
LTM Dividend per Share	149.75	149.75	149.75
(+) Excess Retained per Share	1,250.30	1,381.56	1,469.06
(=) Adjusted Dividend	1,400.05	1,531.30	1,618.81
WACC / Discount Rate	3.05%	3.05%	3.05%
Growth Rate	-0.10%	0.90%	1.90%
Fair Value	$44,466.82	$72,018.45	$144,013.01
Upside / Downside	527.18%	915.78%	1,931.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,619.83	44,013.51	44,410.74	44,811.56	45,216.00	45,624.09	46,992.81
Payout Ratio	8.56%	24.85%	41.13%	57.42%	73.71%	90.00%	92.50%
Projected Dividends (M)	3,732.43	10,935.32	18,267.93	25,732.01	33,329.32	41,061.68	43,468.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.05%	3.05%	3.05%
Growth Rate	-0.10%	0.90%	1.90%
Year 1 PV (M)	10,506.70	10,611.87	10,717.04
Year 2 PV (M)	16,863.95	17,203.24	17,545.92
Year 3 PV (M)	22,823.30	23,515.55	24,221.66
Year 4 PV (M)	28,403.13	29,557.55	30,746.81
Year 5 PV (M)	33,621.06	35,337.77	37,123.91
PV of Terminal Value (M)	3,559,162.25	3,740,895.98	3,929,978.61
Equity Value (M)	3,671,380.39	3,857,121.97	4,050,333.95
Shares Outstanding (M)	24.92	24.92	24.92
Fair Value	$147,298.58	$154,750.68	$162,502.49
Upside / Downside	1,977.55%	2,082.66%	2,192.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kyungbangco.Ltd (000050.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener