DDM Analysis: 103140.KS

Valuation Snapshot

Stable Growth	$503,367.72 - $1,300,899.80	$1,219,133.63
Multi-Stage	$186,639.96 - $204,245.42	$195,281.13
Blended Fair Value	$707,207.38
Current Price	$124,700.00
Upside	467.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.21%	9.79%	1,200.24	1,000.22	1,027.46	615.48	410.34	617.68	820.64	718.06	514.48	618.66
YoY Growth	-	-	20.00%	-2.65%	66.94%	49.99%	-33.57%	-24.73%	14.29%	39.57%	-16.84%	31.12%
Dividend Yield	-	-	1.94%	1.98%	2.72%	1.85%	1.22%	3.50%	2.68%	1.83%	1.32%	2.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	178,629.65
(-) Cash Dividends Paid (M)	71,014.11
(=) Cash Retained (M)	107,615.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35,725.93	22,328.71	13,397.22
Cash Retained (M)	107,615.54	107,615.54	107,615.54
(-) Cash Required (M)	-35,725.93	-22,328.71	-13,397.22
(=) Excess Retained (M)	71,889.61	85,286.84	94,218.32
(/) Shares Outstanding (M)	27.31	27.31	27.31
(=) Excess Retained per Share	2,632.55	3,123.14	3,450.21
LTM Dividend per Share	2,600.49	2,600.49	2,600.49
(+) Excess Retained per Share	2,632.55	3,123.14	3,450.21
(=) Adjusted Dividend	5,233.04	5,723.63	6,050.70
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$503,367.72	$1,219,133.63	$1,300,899.80
Upside / Downside	303.66%	877.65%	943.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	178,629.65	190,240.58	202,606.22	215,775.62	229,801.04	244,738.10	252,080.25
Payout Ratio	39.75%	49.80%	59.85%	69.90%	79.95%	90.00%	92.50%
Projected Dividends (M)	71,014.11	94,747.32	121,265.82	150,831.42	183,728.20	220,264.29	233,174.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	88,049.26	88,883.85	89,718.44
Year 2 PV (M)	104,726.34	106,721.08	108,734.64
Year 3 PV (M)	121,050.92	124,525.85	128,066.66
Year 4 PV (M)	137,028.48	142,298.20	147,718.49
Year 5 PV (M)	152,664.43	160,038.18	167,694.14
PV of Terminal Value (M)	4,493,244.66	4,710,270.06	4,935,601.53
Equity Value (M)	5,096,764.09	5,332,737.23	5,577,533.90
Shares Outstanding (M)	27.31	27.31	27.31
Fair Value	$186,639.96	$195,281.13	$204,245.42
Upside / Downside	49.67%	56.60%	63.79%

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

Poongsan Corporation (103140.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener