DDM Analysis: 098460.KQ

Valuation Snapshot

Stable Growth	$2,613.21 - $4,094.87	$3,294.26
Multi-Stage	$4,878.50 - $5,358.41	$5,113.82
Blended Fair Value	$4,204.04
Current Price	$14,450.00
Upside	-70.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.10%	11.35%	137.93	140.92	121.83	111.68	115.08	130.60	135.42	80.09	59.93	59.90
YoY Growth	-	-	-2.13%	15.67%	9.09%	-2.95%	-11.89%	-3.56%	69.08%	33.64%	0.05%	27.25%
Dividend Yield	-	-	1.02%	0.76%	0.72%	0.59%	0.50%	0.84%	0.77%	0.40%	0.58%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,755.81
(-) Cash Dividends Paid (M)	9,237.23
(=) Cash Retained (M)	8,518.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,551.16	2,219.48	1,331.69
Cash Retained (M)	8,518.58	8,518.58	8,518.58
(-) Cash Required (M)	-3,551.16	-2,219.48	-1,331.69
(=) Excess Retained (M)	4,967.42	6,299.11	7,186.90
(/) Shares Outstanding (M)	66.59	66.59	66.59
(=) Excess Retained per Share	74.60	94.60	107.93
LTM Dividend per Share	138.73	138.73	138.73
(+) Excess Retained per Share	74.60	94.60	107.93
(=) Adjusted Dividend	213.33	233.33	246.66
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	-0.90%	0.10%	1.10%
Fair Value	$2,613.21	$3,294.26	$4,094.87
Upside / Downside	-81.92%	-77.20%	-71.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,755.81	17,773.17	17,790.55	17,807.95	17,825.36	17,842.79	18,378.08
Payout Ratio	52.02%	59.62%	67.21%	74.81%	82.40%	90.00%	92.50%
Projected Dividends (M)	9,237.23	10,596.18	11,957.78	13,322.03	14,688.94	16,058.51	16,999.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	-0.90%	0.10%	1.10%
Year 1 PV (M)	9,786.89	9,885.65	9,984.41
Year 2 PV (M)	10,200.96	10,407.87	10,616.87
Year 3 PV (M)	10,496.78	10,817.77	11,145.24
Year 4 PV (M)	10,689.85	11,127.91	11,579.30
Year 5 PV (M)	10,793.98	11,349.69	11,928.06
PV of Terminal Value (M)	272,872.77	286,921.30	301,542.59
Equity Value (M)	324,841.21	340,510.19	356,796.46
Shares Outstanding (M)	66.59	66.59	66.59
Fair Value	$4,878.50	$5,113.82	$5,358.41
Upside / Downside	-66.24%	-64.61%	-62.92%

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

Mode

Ticker

Industry

Sector

Koh Young Technology Inc. (098460.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener