DDM Analysis: 035890.KQ

Valuation Snapshot

Stable Growth	$13,404.17 - $32,962.26	$20,013.72
Multi-Stage	$16,113.77 - $17,698.80	$16,891.25
Blended Fair Value	$18,452.48
Current Price	$1,716.00
Upside	975.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.34%	0.00%	47.25	52.01	58.35	46.23	31.83	13.57	13.64	8.31	0.00	0.00
YoY Growth	-	-	-9.16%	-10.86%	26.21%	45.22%	134.63%	-0.49%	64.12%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.22%	3.86%	4.68%	2.42%	1.95%	1.75%	1.13%	0.74%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	117,279.30
(-) Cash Dividends Paid (M)	8,830.67
(=) Cash Retained (M)	108,448.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,455.86	14,659.91	8,795.95
Cash Retained (M)	108,448.64	108,448.64	108,448.64
(-) Cash Required (M)	-23,455.86	-14,659.91	-8,795.95
(=) Excess Retained (M)	84,992.78	93,788.73	99,652.69
(/) Shares Outstanding (M)	186.91	186.91	186.91
(=) Excess Retained per Share	454.72	501.78	533.15
LTM Dividend per Share	47.25	47.25	47.25
(+) Excess Retained per Share	454.72	501.78	533.15
(=) Adjusted Dividend	501.97	549.03	580.40
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$13,404.17	$20,013.72	$32,962.26
Upside / Downside	681.13%	1,066.30%	1,820.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	117,279.30	121,476.47	125,823.84	130,326.79	134,990.90	139,821.92	144,016.58
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	8,830.67	29,183.12	50,981.00	74,301.70	99,226.30	125,839.73	133,215.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	27,157.79	27,422.54	27,687.29
Year 2 PV (M)	44,150.31	45,015.31	45,888.71
Year 3 PV (M)	59,880.70	61,649.08	63,451.95
Year 4 PV (M)	74,417.93	77,362.52	80,393.65
Year 5 PV (M)	87,827.64	92,192.91	96,730.05
PV of Terminal Value (M)	2,718,421.73	2,853,534.60	2,993,967.23
Equity Value (M)	3,011,856.09	3,157,176.97	3,308,118.87
Shares Outstanding (M)	186.91	186.91	186.91
Fair Value	$16,113.77	$16,891.25	$17,698.80
Upside / Downside	839.03%	884.34%	931.40%

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

Seohee Construction Co., Ltd. (035890.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener