DDM Analysis: 033780.KS

Valuation Snapshot

Stable Growth	$165,757.58 - $317,583.20	$226,675.52
Multi-Stage	$244,077.43 - $267,726.97	$255,678.10
Blended Fair Value	$241,176.81
Current Price	$133,600.00
Upside	80.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.04%	3.83%	5,442.73	7,203.84	5,343.30	5,525.89	5,167.46	4,686.01	4,686.01	4,217.41	3,973.67	3,971.55
YoY Growth	-	-	-24.45%	34.82%	-3.30%	6.94%	10.27%	0.00%	11.11%	6.13%	0.05%	6.25%
Dividend Yield	-	-	5.38%	7.87%	6.37%	6.85%	6.35%	6.27%	4.46%	4.22%	4.08%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,143,499.00
(-) Cash Dividends Paid (M)	602,969.00
(=) Cash Retained (M)	540,530.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	228,699.80	142,937.38	85,762.43
Cash Retained (M)	540,530.00	540,530.00	540,530.00
(-) Cash Required (M)	-228,699.80	-142,937.38	-85,762.43
(=) Excess Retained (M)	311,830.20	397,592.63	454,767.58
(/) Shares Outstanding (M)	107.78	107.78	107.78
(=) Excess Retained per Share	2,893.20	3,688.91	4,219.39
LTM Dividend per Share	5,594.42	5,594.42	5,594.42
(+) Excess Retained per Share	2,893.20	3,688.91	4,219.39
(=) Adjusted Dividend	8,487.61	9,283.33	9,813.80
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	1.55%	2.55%	3.55%
Fair Value	$165,757.58	$226,675.52	$317,583.20
Upside / Downside	24.07%	69.67%	137.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,143,499.00	1,172,650.70	1,202,545.59	1,233,202.59	1,264,641.15	1,296,881.18	1,335,787.61
Payout Ratio	52.73%	60.18%	67.64%	75.09%	82.55%	90.00%	92.50%
Projected Dividends (M)	602,969.00	705,749.72	813,379.03	926,037.34	1,043,911.12	1,167,193.06	1,235,603.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	1.55%	2.55%	3.55%
Year 1 PV (M)	654,682.04	661,128.98	667,575.91
Year 2 PV (M)	699,926.43	713,779.26	727,767.83
Year 3 PV (M)	739,209.66	761,263.36	783,751.39
Year 4 PV (M)	773,005.12	803,906.29	835,724.80
Year 5 PV (M)	801,754.22	842,015.48	883,878.16
PV of Terminal Value (M)	22,638,209.74	23,775,020.56	24,957,048.80
Equity Value (M)	26,306,787.20	27,557,113.92	28,855,746.89
Shares Outstanding (M)	107.78	107.78	107.78
Fair Value	$244,077.43	$255,678.10	$267,726.97
Upside / Downside	82.69%	91.38%	100.39%

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

KT&G Corporation (033780.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener