DDM Analysis: 090350.KS

Valuation Snapshot

Stable Growth	$22,611.84 - $61,885.50	$34,909.14
Multi-Stage	$25,242.46 - $27,684.13	$26,440.35
Blended Fair Value	$30,674.74
Current Price	$9,030.00
Upside	239.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.38%	4.97%	325.17	275.10	275.10	275.12	275.14	250.18	250.14	200.13	200.13	200.13
YoY Growth	-	-	18.20%	0.00%	-0.01%	-0.01%	9.98%	0.02%	24.98%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.38%	2.73%	3.55%	2.24%	2.50%	4.05%	3.10%	2.49%	2.43%	1.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,729.70
(-) Cash Dividends Paid (M)	7,163.51
(=) Cash Retained (M)	12,566.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,945.94	2,466.21	1,479.73
Cash Retained (M)	12,566.20	12,566.20	12,566.20
(-) Cash Required (M)	-3,945.94	-2,466.21	-1,479.73
(=) Excess Retained (M)	8,620.26	10,099.98	11,086.47
(/) Shares Outstanding (M)	20.46	20.46	20.46
(=) Excess Retained per Share	421.30	493.62	541.83
LTM Dividend per Share	350.11	350.11	350.11
(+) Excess Retained per Share	421.30	493.62	541.83
(=) Adjusted Dividend	771.41	843.73	891.94
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.97%	3.97%	4.97%
Fair Value	$22,611.84	$34,909.14	$61,885.50
Upside / Downside	150.41%	286.59%	585.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,729.70	20,513.61	21,328.67	22,176.11	23,057.22	23,973.34	24,692.54
Payout Ratio	36.31%	47.05%	57.78%	68.52%	79.26%	90.00%	92.50%
Projected Dividends (M)	7,163.51	9,650.95	12,324.76	15,195.80	18,275.53	21,576.01	22,840.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.97%	3.97%	4.97%
Year 1 PV (M)	8,975.94	9,063.10	9,150.27
Year 2 PV (M)	10,660.99	10,869.05	11,079.13
Year 3 PV (M)	12,225.09	12,584.72	12,951.34
Year 4 PV (M)	13,674.39	14,213.36	14,768.11
Year 5 PV (M)	15,014.76	15,758.12	16,530.64
PV of Terminal Value (M)	455,934.90	478,507.59	501,965.59
Equity Value (M)	516,486.06	540,995.95	566,445.08
Shares Outstanding (M)	20.46	20.46	20.46
Fair Value	$25,242.46	$26,440.35	$27,684.13
Upside / Downside	179.54%	192.81%	206.58%

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

NOROO PAINT & COATINGS Co., Ltd. (090350.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener