DDM Analysis: 003200.KS

Valuation Snapshot

Stable Growth	$14,780.81 - $25,406.37	$19,367.63
Multi-Stage	$27,907.75 - $30,692.74	$29,273.28
Blended Fair Value	$24,320.46
Current Price	$10,200.00
Upside	138.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.40%	1.96%	275.82	539.41	326.03	165.98	167.05	222.35	169.81	314.45	281.51	199.28
YoY Growth	-	-	-48.87%	65.45%	96.43%	-0.64%	-24.87%	30.94%	-46.00%	11.70%	41.27%	-12.24%
Dividend Yield	-	-	3.46%	5.96%	2.51%	1.43%	1.77%	4.83%	1.73%	2.93%	2.52%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,989.42
(-) Cash Dividends Paid (M)	7,981.99
(=) Cash Retained (M)	17,007.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,997.88	3,123.68	1,874.21
Cash Retained (M)	17,007.42	17,007.42	17,007.42
(-) Cash Required (M)	-4,997.88	-3,123.68	-1,874.21
(=) Excess Retained (M)	12,009.54	13,883.75	15,133.22
(/) Shares Outstanding (M)	21.22	21.22	21.22
(=) Excess Retained per Share	566.01	654.35	713.23
LTM Dividend per Share	376.19	376.19	376.19
(+) Excess Retained per Share	566.01	654.35	713.23
(=) Adjusted Dividend	942.21	1,030.54	1,089.43
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-0.04%	0.96%	1.96%
Fair Value	$14,780.81	$19,367.63	$25,406.37
Upside / Downside	44.91%	89.88%	149.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,989.42	25,230.16	25,473.23	25,718.63	25,966.41	26,216.56	27,003.06
Payout Ratio	31.94%	43.55%	55.16%	66.78%	78.39%	90.00%	92.50%
Projected Dividends (M)	7,981.99	10,988.54	14,052.28	17,174.03	20,354.62	23,594.91	24,977.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-0.04%	0.96%	1.96%
Year 1 PV (M)	10,231.48	10,333.83	10,436.18
Year 2 PV (M)	12,182.70	12,427.66	12,675.06
Year 3 PV (M)	13,863.32	14,283.55	14,712.19
Year 4 PV (M)	15,298.77	15,920.20	16,560.36
Year 5 PV (M)	16,512.40	17,355.01	18,231.68
PV of Terminal Value (M)	524,051.03	550,792.89	578,615.46
Equity Value (M)	592,139.71	621,113.15	651,230.93
Shares Outstanding (M)	21.22	21.22	21.22
Fair Value	$27,907.75	$29,273.28	$30,692.74
Upside / Downside	173.61%	186.99%	200.91%

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

Ilshin Spinning Co.,Ltd (003200.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener