DDM Analysis: 011070.KS

Valuation Snapshot

Stable Growth	$371,866.25 - $1,574,819.06	$642,438.70
Multi-Stage	$227,808.18 - $249,165.28	$238,291.73
Blended Fair Value	$440,365.21
Current Price	$147,400.00
Upside	198.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	54.14%	0.00%	2,610.45	4,150.72	3,000.52	700.12	300.27	300.05	250.04	250.04	350.06	250.04
YoY Growth	-	-	-37.11%	38.33%	328.57%	133.17%	0.07%	20.00%	0.00%	-28.57%	40.00%	0.00%
Dividend Yield	-	-	1.63%	2.01%	1.11%	0.18%	0.15%	0.26%	0.21%	0.20%	0.26%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	288,856.53
(-) Cash Dividends Paid (M)	49,458.82
(=) Cash Retained (M)	239,397.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57,771.31	36,107.07	21,664.24
Cash Retained (M)	239,397.71	239,397.71	239,397.71
(-) Cash Required (M)	-57,771.31	-36,107.07	-21,664.24
(=) Excess Retained (M)	181,626.40	203,290.64	217,733.47
(/) Shares Outstanding (M)	23.66	23.66	23.66
(=) Excess Retained per Share	7,676.39	8,592.02	9,202.44
LTM Dividend per Share	2,090.36	2,090.36	2,090.36
(+) Excess Retained per Share	7,676.39	8,592.02	9,202.44
(=) Adjusted Dividend	9,766.75	10,682.38	11,292.80
WACC / Discount Rate	8.27%	8.27%	8.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$371,866.25	$642,438.70	$1,574,819.06
Upside / Downside	152.28%	335.85%	968.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	288,856.53	307,632.20	327,628.29	348,924.13	371,604.20	395,758.47	407,631.23
Payout Ratio	17.12%	31.70%	46.27%	60.85%	75.42%	90.00%	92.50%
Projected Dividends (M)	49,458.82	97,512.71	151,604.64	212,316.54	280,280.45	356,182.63	377,058.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.27%	8.27%	8.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	89,218.00	90,063.66	90,909.33
Year 2 PV (M)	126,909.75	129,327.02	131,767.10
Year 3 PV (M)	162,613.85	167,281.91	172,038.46
Year 4 PV (M)	196,407.35	203,960.63	211,729.69
Year 5 PV (M)	228,364.67	239,394.77	250,847.02
PV of Terminal Value (M)	4,586,519.98	4,808,050.61	5,038,059.74
Equity Value (M)	5,390,033.60	5,638,078.60	5,895,351.34
Shares Outstanding (M)	23.66	23.66	23.66
Fair Value	$227,808.18	$238,291.73	$249,165.28
Upside / Downside	54.55%	61.66%	69.04%

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

LG Innotek Co., Ltd. (011070.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener