DDM Analysis: 004690.KS

Valuation Snapshot

Stable Growth	$455,698.69 - $875,876.09	$623,933.94
Multi-Stage	$721,679.83 - $793,604.99	$756,950.91
Blended Fair Value	$690,442.43
Current Price	$124,400.00
Upside	455.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.79%	-0.40%	3,000.02	3,000.02	3,000.02	3,000.02	3,122.14	3,122.14	3,122.14	2,601.79	2,601.79	2,081.43
YoY Growth	-	-	0.00%	0.00%	0.00%	-3.91%	0.00%	0.00%	20.00%	0.00%	25.00%	-33.33%
Dividend Yield	-	-	3.48%	3.23%	0.58%	2.83%	3.98%	4.65%	3.29%	2.29%	2.43%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99,768.54
(-) Cash Dividends Paid (M)	10,272.08
(=) Cash Retained (M)	89,496.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,953.71	12,471.07	7,482.64
Cash Retained (M)	89,496.46	89,496.46	89,496.46
(-) Cash Required (M)	-19,953.71	-12,471.07	-7,482.64
(=) Excess Retained (M)	69,542.75	77,025.39	82,013.82
(/) Shares Outstanding (M)	3.42	3.42	3.42
(=) Excess Retained per Share	20,310.38	22,495.73	23,952.63
LTM Dividend per Share	3,000.02	3,000.02	3,000.02
(+) Excess Retained per Share	20,310.38	22,495.73	23,952.63
(=) Adjusted Dividend	23,310.41	25,495.76	26,952.66
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$455,698.69	$623,933.94	$875,876.09
Upside / Downside	266.32%	401.55%	604.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99,768.54	101,914.43	104,106.49	106,345.69	108,633.06	110,969.62	114,298.71
Payout Ratio	10.30%	26.24%	42.18%	58.12%	74.06%	90.00%	92.50%
Projected Dividends (M)	10,272.08	26,739.01	43,909.56	61,806.37	80,452.75	99,872.66	105,726.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	24,902.17	25,148.36	25,394.55
Year 2 PV (M)	38,084.03	38,840.77	39,604.95
Year 3 PV (M)	49,923.96	51,419.32	52,944.26
Year 4 PV (M)	60,521.35	62,950.38	65,451.81
Year 5 PV (M)	69,969.09	73,496.80	77,165.39
PV of Terminal Value (M)	2,227,631.14	2,339,944.28	2,456,742.51
Equity Value (M)	2,471,031.74	2,591,799.92	2,717,303.47
Shares Outstanding (M)	3.42	3.42	3.42
Fair Value	$721,679.83	$756,950.91	$793,604.99
Upside / Downside	480.13%	508.48%	537.95%

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

Ticker

Industry

Sector

Samchully Co.,Ltd (004690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener