DDM Analysis: 006730.KQ

Valuation Snapshot

Stable Growth	$117,667.13 - $214,698.77	$201,204.19
Multi-Stage	$33,711.19 - $36,917.73	$35,284.92
Blended Fair Value	$118,244.55
Current Price	$9,820.00
Upside	1,104.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	160.64	183.30	153.62	46.15	0.00	0.00	0.00	51.98	0.00	0.00
YoY Growth	-	-	-12.36%	19.32%	232.85%	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.92%	2.40%	2.18%	0.52%	0.00%	0.00%	0.00%	0.61%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68,213.48
(-) Cash Dividends Paid (M)	18,870.72
(=) Cash Retained (M)	49,342.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,642.70	8,526.69	5,116.01
Cash Retained (M)	49,342.77	49,342.77	49,342.77
(-) Cash Required (M)	-13,642.70	-8,526.69	-5,116.01
(=) Excess Retained (M)	35,700.07	40,816.08	44,226.75
(/) Shares Outstanding (M)	63.19	63.19	63.19
(=) Excess Retained per Share	565.00	645.97	699.95
LTM Dividend per Share	298.65	298.65	298.65
(+) Excess Retained per Share	565.00	645.97	699.95
(=) Adjusted Dividend	863.65	944.62	998.60
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$117,667.13	$201,204.19	$214,698.77
Upside / Downside	1,098.24%	1,948.92%	2,086.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68,213.48	72,647.36	77,369.44	82,398.45	87,754.35	93,458.38	96,262.14
Payout Ratio	27.66%	40.13%	52.60%	65.07%	77.53%	90.00%	92.50%
Projected Dividends (M)	18,870.72	29,154.38	40,695.18	53,613.12	68,038.44	84,112.55	89,042.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	27,175.54	27,433.13	27,690.72
Year 2 PV (M)	35,358.33	36,031.81	36,711.64
Year 3 PV (M)	43,420.44	44,666.89	45,936.96
Year 4 PV (M)	51,363.19	53,338.47	55,370.19
Year 5 PV (M)	59,187.88	62,046.68	65,014.89
PV of Terminal Value (M)	1,913,569.68	2,005,995.81	2,101,959.30
Equity Value (M)	2,130,075.06	2,229,512.78	2,332,683.69
Shares Outstanding (M)	63.19	63.19	63.19
Fair Value	$33,711.19	$35,284.92	$36,917.73
Upside / Downside	243.29%	259.32%	275.94%

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

Seobu T&D Co., Ltd. (006730.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener