DDM Analysis: 001460.KS

Valuation Snapshot

Stable Growth	$33,032.98 - $61,353.92	$44,640.88
Multi-Stage	$174,267.55 - $192,714.97	$183,304.86
Blended Fair Value	$113,972.87
Current Price	$38,600.00
Upside	195.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.36%	14.73%	302.64	302.64	151.96	111.77	111.77	101.73	86.66	81.64	82.78	81.63
YoY Growth	-	-	0.00%	99.15%	35.96%	0.00%	9.88%	17.39%	6.15%	-1.39%	1.41%	6.56%
Dividend Yield	-	-	1.13%	0.62%	0.35%	0.25%	0.32%	0.54%	0.35%	0.28%	0.22%	0.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,316.84
(-) Cash Dividends Paid (M)	2,919.59
(=) Cash Retained (M)	16,397.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,863.37	2,414.61	1,448.76
Cash Retained (M)	16,397.25	16,397.25	16,397.25
(-) Cash Required (M)	-3,863.37	-2,414.61	-1,448.76
(=) Excess Retained (M)	12,533.88	13,982.64	14,948.49
(/) Shares Outstanding (M)	8.31	8.31	8.31
(=) Excess Retained per Share	1,509.15	1,683.59	1,799.88
LTM Dividend per Share	351.54	351.54	351.54
(+) Excess Retained per Share	1,509.15	1,683.59	1,799.88
(=) Adjusted Dividend	1,860.69	2,035.13	2,151.42
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Fair Value	$33,032.98	$44,640.88	$61,353.92
Upside / Downside	-14.42%	15.65%	58.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,316.84	19,000.23	18,688.81	18,382.49	18,081.19	17,784.84	18,318.38
Payout Ratio	15.11%	30.09%	45.07%	60.05%	75.02%	90.00%	92.50%
Projected Dividends (M)	2,919.59	5,717.43	8,422.77	11,037.89	13,565.03	16,006.35	16,944.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.85%	2.85%	2.85%
Growth Rate	-2.64%	-1.64%	-0.64%
Year 1 PV (M)	5,502.75	5,559.26	5,615.78
Year 2 PV (M)	7,802.11	7,963.20	8,125.94
Year 3 PV (M)	9,840.60	10,146.94	10,459.58
Year 4 PV (M)	11,639.50	12,125.12	12,625.77
Year 5 PV (M)	13,218.57	13,911.50	14,633.19
PV of Terminal Value (M)	1,399,332.07	1,472,686.64	1,549,085.71
Equity Value (M)	1,447,335.59	1,522,392.66	1,600,545.97
Shares Outstanding (M)	8.31	8.31	8.31
Fair Value	$174,267.55	$183,304.86	$192,714.97
Upside / Downside	351.47%	374.88%	399.26%

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

BYC Co., Ltd. (001460.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener