DDM Analysis: 003610.KS

Valuation Snapshot

Stable Growth	$646.44 - $1,004.44	$812.01
Multi-Stage	$4,687.60 - $5,193.34	$4,935.23
Blended Fair Value	$2,873.62
Current Price	$4,390.00
Upside	-34.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.38%	3.18%	40.94	48.48	51.53	40.08	46.29	66.99	60.06	45.50	34.99	29.93
YoY Growth	-	-	-15.56%	-5.90%	28.57%	-13.43%	-30.89%	11.54%	32.00%	30.03%	16.90%	0.00%
Dividend Yield	-	-	0.96%	2.23%	1.08%	1.52%	2.42%	3.14%	2.43%	2.28%	1.55%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,405.11
(-) Cash Dividends Paid (M)	1,966.92
(=) Cash Retained (M)	438.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	481.02	300.64	180.38
Cash Retained (M)	438.19	438.19	438.19
(-) Cash Required (M)	-481.02	-300.64	-180.38
(=) Excess Retained (M)	-42.83	137.55	257.81
(/) Shares Outstanding (M)	33.78	33.78	33.78
(=) Excess Retained per Share	-1.27	4.07	7.63
LTM Dividend per Share	58.22	58.22	58.22
(+) Excess Retained per Share	-1.27	4.07	7.63
(=) Adjusted Dividend	56.96	62.30	65.86
WACC / Discount Rate	2.87%	2.87%	2.87%
Growth Rate	-5.46%	-4.46%	-3.46%
Fair Value	$646.44	$812.01	$1,004.44
Upside / Downside	-85.27%	-81.50%	-77.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,405.11	2,297.77	2,195.23	2,097.26	2,003.66	1,914.24	1,971.66
Payout Ratio	81.78%	83.42%	85.07%	86.71%	88.36%	90.00%	92.50%
Projected Dividends (M)	1,966.92	1,916.91	1,867.45	1,818.58	1,770.36	1,722.81	1,823.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.87%	2.87%	2.87%
Growth Rate	-5.46%	-4.46%	-3.46%
Year 1 PV (M)	1,843.99	1,863.49	1,883.00
Year 2 PV (M)	1,728.07	1,764.82	1,801.96
Year 3 PV (M)	1,618.83	1,670.74	1,723.76
Year 4 PV (M)	1,515.95	1,581.12	1,648.36
Year 5 PV (M)	1,419.12	1,495.78	1,575.72
PV of Terminal Value (M)	150,229.37	158,344.77	166,807.16
Equity Value (M)	158,355.32	166,720.72	175,439.96
Shares Outstanding (M)	33.78	33.78	33.78
Fair Value	$4,687.60	$4,935.23	$5,193.34
Upside / Downside	6.78%	12.42%	18.30%

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

Pangrim Co., Ltd. (003610.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener