DDM Analysis: 000810.KS

Valuation Snapshot

Stable Growth	$1,837,741.67 - $9,257,244.79	$3,813,080.85
Multi-Stage	$1,163,794.49 - $1,273,624.49	$1,217,698.63
Blended Fair Value	$2,515,389.74
Current Price	$451,500.00
Upside	457.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.86%	18.63%	16,021.99	13,826.78	12,022.50	8,800.22	8,500.22	11,500.18	10,000.20	6,117.67	5,228.69	4,695.94
YoY Growth	-	-	15.88%	15.01%	36.62%	3.53%	-26.09%	15.00%	63.46%	17.00%	11.35%	61.80%
Dividend Yield	-	-	4.48%	4.53%	5.84%	4.02%	4.47%	7.47%	3.24%	2.26%	1.95%	1.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,990,667.81
(-) Cash Dividends Paid (M)	809,299.28
(=) Cash Retained (M)	1,181,368.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	398,133.56	248,833.48	149,300.09
Cash Retained (M)	1,181,368.53	1,181,368.53	1,181,368.53
(-) Cash Required (M)	-398,133.56	-248,833.48	-149,300.09
(=) Excess Retained (M)	783,234.97	932,535.06	1,032,068.45
(/) Shares Outstanding (M)	42.51	42.51	42.51
(=) Excess Retained per Share	18,424.72	21,936.84	24,278.25
LTM Dividend per Share	19,037.86	19,037.86	19,037.86
(+) Excess Retained per Share	18,424.72	21,936.84	24,278.25
(=) Adjusted Dividend	37,462.58	40,974.70	43,316.11
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	4.86%	5.86%	6.86%
Fair Value	$1,837,741.67	$3,813,080.85	$9,257,244.79
Upside / Downside	307.03%	744.54%	1,950.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,990,667.81	2,107,258.06	2,230,676.81	2,361,324.00	2,499,622.99	2,646,021.93	2,725,402.58
Payout Ratio	40.65%	50.52%	60.39%	70.26%	80.13%	90.00%	92.50%
Projected Dividends (M)	809,299.28	1,064,665.37	1,347,168.13	1,659,110.28	2,002,971.21	2,381,419.73	2,520,997.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	4.86%	5.86%	6.86%
Year 1 PV (M)	985,666.70	995,066.82	1,004,466.93
Year 2 PV (M)	1,154,664.22	1,176,792.87	1,199,131.56
Year 3 PV (M)	1,316,515.94	1,354,542.39	1,393,294.12
Year 4 PV (M)	1,471,439.90	1,528,379.37	1,586,955.59
Year 5 PV (M)	1,619,648.32	1,698,366.93	1,780,116.94
PV of Terminal Value (M)	42,924,968.72	45,011,220.24	47,177,811.86
Equity Value (M)	49,472,903.80	51,764,368.63	54,141,777.00
Shares Outstanding (M)	42.51	42.51	42.51
Fair Value	$1,163,794.49	$1,217,698.63	$1,273,624.49
Upside / Downside	157.76%	169.70%	182.09%

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

Analysis Mode

Ticker

Industry

Sector

Samsung Fire & Marine Insurance Co., Ltd. (000810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener