DDM Analysis: 016740.KS

Valuation Snapshot

Stable Growth	$39,460.39 - $138,488.67	$129,779.02
Multi-Stage	$19,577.47 - $21,450.30	$20,496.55
Blended Fair Value	$75,137.79
Current Price	$3,280.00
Upside	2,190.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.05%	0.00%	120.99	86.01	86.01	86.01	86.07	86.07	86.24	72.95	0.00	0.00
YoY Growth	-	-	40.67%	0.00%	0.00%	-0.07%	0.00%	-0.20%	18.21%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.01%	2.26%	2.87%	2.23%	1.68%	3.89%	2.49%	1.58%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,118.99
(-) Cash Dividends Paid (M)	3,581.43
(=) Cash Retained (M)	17,537.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,223.80	2,639.87	1,583.92
Cash Retained (M)	17,537.56	17,537.56	17,537.56
(-) Cash Required (M)	-4,223.80	-2,639.87	-1,583.92
(=) Excess Retained (M)	13,313.76	14,897.69	15,953.64
(/) Shares Outstanding (M)	30.20	30.20	30.20
(=) Excess Retained per Share	440.85	493.30	528.26
LTM Dividend per Share	118.59	118.59	118.59
(+) Excess Retained per Share	440.85	493.30	528.26
(=) Adjusted Dividend	559.44	611.89	646.85
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.05%	6.05%	7.05%
Fair Value	$39,460.39	$129,779.02	$138,488.67
Upside / Downside	1,103.06%	3,856.68%	4,122.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,118.99	22,396.34	23,750.94	25,187.47	26,710.89	28,326.45	29,176.24
Payout Ratio	16.96%	31.57%	46.18%	60.78%	75.39%	90.00%	92.50%
Projected Dividends (M)	3,581.43	7,069.78	10,967.00	15,309.78	20,137.78	25,493.80	26,988.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.05%	6.05%	7.05%
Year 1 PV (M)	6,573.37	6,635.95	6,698.52
Year 2 PV (M)	9,480.96	9,662.33	9,845.41
Year 3 PV (M)	12,305.98	12,660.77	13,022.32
Year 4 PV (M)	15,050.16	15,631.47	16,229.46
Year 5 PV (M)	17,715.22	18,574.62	19,467.05
PV of Terminal Value (M)	530,118.79	555,835.92	582,541.57
Equity Value (M)	591,244.48	619,001.06	647,804.34
Shares Outstanding (M)	30.20	30.20	30.20
Fair Value	$19,577.47	$20,496.55	$21,450.30
Upside / Downside	496.87%	524.89%	553.97%

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

Analysis Mode

Ticker

Industry

Sector

DUAL Co., Ltd. (016740.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener