DDM Analysis: 008040.KS

Valuation Snapshot

Stable Growth	$2,048.20 - $3,411.40	$2,649.32
Multi-Stage	$4,048.83 - $4,458.79	$4,249.81
Blended Fair Value	$3,449.56
Current Price	$1,223.00
Upside	182.06%
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%	1.46%	14.98	0.00	0.00	0.00	0.00	0.00	0.00	0.80	2.47	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-100.00%	-67.52%	0.00%	-100.00%
Dividend Yield	-	-	1.48%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	0.15%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,906.03
(-) Cash Dividends Paid (M)	2,818.92
(=) Cash Retained (M)	22,087.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,981.21	3,113.25	1,867.95
Cash Retained (M)	22,087.11	22,087.11	22,087.11
(-) Cash Required (M)	-4,981.21	-3,113.25	-1,867.95
(=) Excess Retained (M)	17,105.90	18,973.86	20,219.16
(/) Shares Outstanding (M)	141.17	141.17	141.17
(=) Excess Retained per Share	121.17	134.40	143.22
LTM Dividend per Share	19.97	19.97	19.97
(+) Excess Retained per Share	121.17	134.40	143.22
(=) Adjusted Dividend	141.14	154.37	163.19
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.54%	0.46%	1.46%
Fair Value	$2,048.20	$2,649.32	$3,411.40
Upside / Downside	67.47%	116.62%	178.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,906.03	25,019.71	25,133.91	25,248.62	25,363.86	25,479.63	26,244.02
Payout Ratio	11.32%	27.05%	42.79%	58.53%	74.26%	90.00%	92.50%
Projected Dividends (M)	2,818.92	6,768.98	10,755.04	14,777.34	18,836.13	22,931.67	24,275.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.54%	0.46%	1.46%
Year 1 PV (M)	6,303.84	6,367.22	6,430.60
Year 2 PV (M)	9,327.72	9,516.24	9,706.64
Year 3 PV (M)	11,935.53	12,299.19	12,670.15
Year 4 PV (M)	14,168.35	14,746.83	15,342.85
Year 5 PV (M)	16,063.68	16,887.65	17,745.10
PV of Terminal Value (M)	513,784.54	540,138.83	567,563.66
Equity Value (M)	571,583.65	599,955.96	629,459.01
Shares Outstanding (M)	141.17	141.17	141.17
Fair Value	$4,048.83	$4,249.81	$4,458.79
Upside / Downside	231.06%	247.49%	264.58%

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

Sajodongaone Co.,Ltd (008040.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener