DDM Analysis: 003850.KS

Valuation Snapshot

Stable Growth	$75,502.02 - $88,954.17	$83,363.09
Multi-Stage	$20,685.19 - $22,674.75	$21,661.53
Blended Fair Value	$52,512.31
Current Price	$8,230.00
Upside	538.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.82%	20.35%	95.17	92.64	92.67	63.45	59.13	35.48	95.64	22.77	21.89	20.83
YoY Growth	-	-	2.73%	-0.03%	46.05%	7.30%	66.67%	-62.90%	320.12%	3.99%	5.12%	39.48%
Dividend Yield	-	-	1.10%	0.72%	1.06%	0.48%	0.35%	0.39%	1.06%	0.27%	0.29%	0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,800.53
(-) Cash Dividends Paid (M)	8,396.29
(=) Cash Retained (M)	23,404.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,360.11	3,975.07	2,385.04
Cash Retained (M)	23,404.24	23,404.24	23,404.24
(-) Cash Required (M)	-6,360.11	-3,975.07	-2,385.04
(=) Excess Retained (M)	17,044.13	19,429.17	21,019.20
(/) Shares Outstanding (M)	71.10	71.10	71.10
(=) Excess Retained per Share	239.73	273.28	295.64
LTM Dividend per Share	118.10	118.10	118.10
(+) Excess Retained per Share	239.73	273.28	295.64
(=) Adjusted Dividend	357.83	391.38	413.74
WACC / Discount Rate	5.24%	5.24%	5.24%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$75,502.02	$83,363.09	$88,954.17
Upside / Downside	817.40%	912.92%	980.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,800.53	33,867.56	36,068.96	38,413.44	40,910.31	43,569.48	44,876.57
Payout Ratio	26.40%	39.12%	51.84%	64.56%	77.28%	90.00%	92.50%
Projected Dividends (M)	8,396.29	13,249.80	18,698.79	24,800.18	31,615.73	39,212.53	41,510.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.24%	5.24%	5.24%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,471.47	12,589.69	12,707.90
Year 2 PV (M)	16,566.48	16,882.03	17,200.55
Year 3 PV (M)	20,681.39	21,275.08	21,880.02
Year 4 PV (M)	24,816.27	25,770.64	26,752.27
Year 5 PV (M)	28,971.20	30,370.52	31,823.40
PV of Terminal Value (M)	1,367,137.54	1,433,170.79	1,501,731.29
Equity Value (M)	1,470,644.35	1,540,058.74	1,612,095.42
Shares Outstanding (M)	71.10	71.10	71.10
Fair Value	$20,685.19	$21,661.53	$22,674.75
Upside / Downside	151.34%	163.20%	175.51%

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

Boryung Corporation (003850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener