DDM Analysis: 007690.KS

Valuation Snapshot

Stable Growth	$45,949.65 - $89,881.58	$63,332.13
Multi-Stage	$71,099.39 - $78,142.70	$74,553.56
Blended Fair Value	$68,942.85
Current Price	$35,150.00
Upside	96.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.32%	5.34%	1,124.72	1,335.78	2,136.16	734.44	938.28	955.29	970.62	800.38	996.71	669.01
YoY Growth	-	-	-15.80%	-37.47%	190.86%	-21.72%	-1.78%	-1.58%	21.27%	-19.70%	48.98%	0.07%
Dividend Yield	-	-	3.84%	3.59%	4.67%	1.30%	1.82%	3.29%	2.63%	1.78%	2.70%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,399.07
(-) Cash Dividends Paid (M)	5,004.32
(=) Cash Retained (M)	20,394.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,079.81	3,174.88	1,904.93
Cash Retained (M)	20,394.75	20,394.75	20,394.75
(-) Cash Required (M)	-5,079.81	-3,174.88	-1,904.93
(=) Excess Retained (M)	15,314.94	17,219.87	18,489.82
(/) Shares Outstanding (M)	8.90	8.90	8.90
(=) Excess Retained per Share	1,721.02	1,935.09	2,077.80
LTM Dividend per Share	562.36	562.36	562.36
(+) Excess Retained per Share	1,721.02	1,935.09	2,077.80
(=) Adjusted Dividend	2,283.38	2,497.45	2,640.16
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.32%	2.32%	3.32%
Fair Value	$45,949.65	$63,332.13	$89,881.58
Upside / Downside	30.72%	80.18%	155.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,399.07	25,988.18	26,590.95	27,207.70	27,838.75	28,484.45	29,338.98
Payout Ratio	19.70%	33.76%	47.82%	61.88%	75.94%	90.00%	92.50%
Projected Dividends (M)	5,004.32	8,774.18	12,716.23	16,836.42	21,140.90	25,636.00	27,138.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.32%	2.32%	3.32%
Year 1 PV (M)	8,169.33	8,249.96	8,330.59
Year 2 PV (M)	11,023.46	11,242.13	11,462.95
Year 3 PV (M)	13,589.04	13,995.39	14,409.76
Year 4 PV (M)	15,887.01	16,523.56	17,179.05
Year 5 PV (M)	17,936.95	18,839.76	19,778.57
PV of Terminal Value (M)	566,089.89	594,582.71	624,211.45
Equity Value (M)	632,695.67	663,433.51	695,372.36
Shares Outstanding (M)	8.90	8.90	8.90
Fair Value	$71,099.39	$74,553.56	$78,142.70
Upside / Downside	102.27%	112.10%	122.31%

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

Kukdo Chemical Co., Ltd. (007690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener