DDM Analysis: 000860.KS

Valuation Snapshot

Stable Growth	$21,070.96 - $89,822.59	$52,031.88
Multi-Stage	$13,137.45 - $14,375.08	$13,744.87
Blended Fair Value	$32,888.37
Current Price	$12,100.00
Upside	171.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.22%	2.14%	278.45	264.37	263.75	263.75	250.34	275.37	275.37	250.33	250.34	250.34
YoY Growth	-	-	5.33%	0.23%	0.00%	5.36%	-9.09%	0.00%	10.00%	0.00%	0.00%	11.12%
Dividend Yield	-	-	1.23%	1.08%	1.23%	1.02%	0.82%	0.97%	1.01%	0.77%	0.70%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,908.78
(-) Cash Dividends Paid (M)	3,797.82
(=) Cash Retained (M)	2,110.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,181.76	738.60	443.16
Cash Retained (M)	2,110.96	2,110.96	2,110.96
(-) Cash Required (M)	-1,181.76	-738.60	-443.16
(=) Excess Retained (M)	929.21	1,372.37	1,667.80
(/) Shares Outstanding (M)	12.98	12.98	12.98
(=) Excess Retained per Share	71.57	105.71	128.47
LTM Dividend per Share	292.54	292.54	292.54
(+) Excess Retained per Share	71.57	105.71	128.47
(=) Adjusted Dividend	364.11	398.24	421.00
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$21,070.96	$52,031.88	$89,822.59
Upside / Downside	74.14%	330.02%	642.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,908.78	6,244.24	6,598.74	6,973.37	7,369.26	7,787.63	8,021.26
Payout Ratio	64.27%	69.42%	74.56%	79.71%	84.85%	90.00%	92.50%
Projected Dividends (M)	3,797.82	4,334.71	4,920.31	5,558.45	6,253.17	7,008.87	7,419.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	4,032.16	4,070.68	4,109.20
Year 2 PV (M)	4,257.44	4,339.17	4,421.68
Year 3 PV (M)	4,473.91	4,603.36	4,735.28
Year 4 PV (M)	4,681.79	4,863.28	5,049.99
Year 5 PV (M)	4,881.32	5,118.98	5,365.81
PV of Terminal Value (M)	148,229.34	155,446.22	162,941.50
Equity Value (M)	170,555.96	178,441.68	186,623.45
Shares Outstanding (M)	12.98	12.98	12.98
Fair Value	$13,137.45	$13,744.87	$14,375.08
Upside / Downside	8.57%	13.59%	18.80%

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

Kangnam Jevisco Co., Ltd (000860.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener