DDM Analysis: 004910.KS

Valuation Snapshot

Stable Growth	$6,227.95 - $13,370.59	$8,880.56
Multi-Stage	$8,601.34 - $9,433.41	$9,009.51
Blended Fair Value	$8,945.03
Current Price	$5,520.00
Upside	62.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.12%	-0.33%	185.15	92.57	92.13	184.27	191.32	95.65	239.13	382.60	239.15	191.29
YoY Growth	-	-	100.00%	0.48%	-50.00%	-3.69%	100.02%	-60.00%	-37.50%	59.99%	25.02%	0.00%
Dividend Yield	-	-	3.45%	1.55%	1.28%	2.11%	2.71%	2.25%	3.42%	4.28%	2.07%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,714.36
(-) Cash Dividends Paid (M)	2,046.91
(=) Cash Retained (M)	1,667.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	742.87	464.29	278.58
Cash Retained (M)	1,667.44	1,667.44	1,667.44
(-) Cash Required (M)	-742.87	-464.29	-278.58
(=) Excess Retained (M)	924.57	1,203.15	1,388.87
(/) Shares Outstanding (M)	10.98	10.98	10.98
(=) Excess Retained per Share	84.23	109.61	126.53
LTM Dividend per Share	186.48	186.48	186.48
(+) Excess Retained per Share	84.23	109.61	126.53
(=) Adjusted Dividend	270.71	296.09	313.01
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$6,227.95	$8,880.56	$13,370.59
Upside / Downside	12.83%	60.88%	142.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,714.36	3,827.66	3,944.41	4,064.73	4,188.72	4,316.49	4,445.98
Payout Ratio	55.11%	62.09%	69.06%	76.04%	83.02%	90.00%	92.50%
Projected Dividends (M)	2,046.91	2,376.46	2,724.20	3,090.95	3,477.54	3,884.84	4,112.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	2,210.05	2,231.70	2,253.36
Year 2 PV (M)	2,356.04	2,402.44	2,449.29
Year 3 PV (M)	2,486.04	2,559.84	2,635.08
Year 4 PV (M)	2,601.11	2,704.57	2,811.09
Year 5 PV (M)	2,702.29	2,837.31	2,977.67
PV of Terminal Value (M)	82,057.04	86,157.02	90,419.28
Equity Value (M)	94,412.56	98,892.89	103,545.79
Shares Outstanding (M)	10.98	10.98	10.98
Fair Value	$8,601.34	$9,009.51	$9,433.41
Upside / Downside	55.82%	63.22%	70.90%

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

Chokwang Paint Co., Ltd. (004910.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener