DDM Analysis: 016610.KS

Valuation Snapshot

Stable Growth	$44,511.96 - $261,877.00	$82,000.11
Multi-Stage	$33,147.93 - $36,308.79	$34,699.06
Blended Fair Value	$58,349.59
Current Price	$8,290.00
Upside	603.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.69%	31.92%	212.27	181.93	527.11	321.61	270.23	269.94	116.07	13.30	13.30	116.07
YoY Growth	-	-	16.68%	-65.49%	63.90%	19.02%	0.11%	132.57%	772.93%	0.00%	-88.54%	772.93%
Dividend Yield	-	-	3.98%	4.34%	13.13%	4.81%	4.47%	8.95%	2.38%	0.32%	0.37%	2.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	53,641.90
(-) Cash Dividends Paid (M)	16,222.35
(=) Cash Retained (M)	37,419.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,728.38	6,705.24	4,023.14
Cash Retained (M)	37,419.55	37,419.55	37,419.55
(-) Cash Required (M)	-10,728.38	-6,705.24	-4,023.14
(=) Excess Retained (M)	26,691.17	30,714.31	33,396.41
(/) Shares Outstanding (M)	40.31	40.31	40.31
(=) Excess Retained per Share	662.13	761.93	828.46
LTM Dividend per Share	402.43	402.43	402.43
(+) Excess Retained per Share	662.13	761.93	828.46
(=) Adjusted Dividend	1,064.55	1,164.36	1,230.89
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.38%	5.38%	6.38%
Fair Value	$44,511.96	$82,000.11	$261,877.00
Upside / Downside	436.94%	889.14%	3,058.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	53,641.90	56,526.23	59,565.64	62,768.49	66,143.56	69,700.10	71,791.10
Payout Ratio	30.24%	42.19%	54.15%	66.10%	78.05%	90.00%	92.50%
Projected Dividends (M)	16,222.35	23,850.42	32,251.91	41,487.95	51,623.98	62,730.09	66,406.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	4.38%	5.38%	6.38%
Year 1 PV (M)	22,104.76	22,316.54	22,528.32
Year 2 PV (M)	27,703.52	28,236.90	28,775.37
Year 3 PV (M)	33,028.68	33,987.11	34,963.91
Year 4 PV (M)	38,089.96	39,570.78	41,094.36
Year 5 PV (M)	42,896.78	44,991.43	47,167.12
PV of Terminal Value (M)	1,172,410.98	1,229,659.81	1,289,123.47
Equity Value (M)	1,336,234.69	1,398,762.57	1,463,652.55
Shares Outstanding (M)	40.31	40.31	40.31
Fair Value	$33,147.93	$34,699.06	$36,308.79
Upside / Downside	299.85%	318.57%	337.98%

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

Ticker

Industry

Sector

DB Securities Co., Ltd. (016610.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener