DDM Analysis: 005750.KS

Valuation Snapshot

Stable Growth	$12,914.96 - $71,729.76	$23,530.02
Multi-Stage	$10,148.02 - $11,115.21	$10,622.64
Blended Fair Value	$17,076.33
Current Price	$4,265.00
Upside	300.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.96%	6.20%	110.52	110.52	130.61	131.48	129.31	150.25	150.71	130.61	121.44	91.40
YoY Growth	-	-	0.00%	-15.38%	-0.66%	1.68%	-13.94%	-0.31%	15.38%	7.55%	32.87%	50.92%
Dividend Yield	-	-	2.81%	2.89%	3.86%	1.71%	1.99%	5.50%	2.79%	2.25%	1.55%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,526.62
(-) Cash Dividends Paid (M)	2,500.84
(=) Cash Retained (M)	4,025.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,305.32	815.83	489.50
Cash Retained (M)	4,025.79	4,025.79	4,025.79
(-) Cash Required (M)	-1,305.32	-815.83	-489.50
(=) Excess Retained (M)	2,720.46	3,209.96	3,536.29
(/) Shares Outstanding (M)	16.59	16.59	16.59
(=) Excess Retained per Share	163.94	193.44	213.11
LTM Dividend per Share	150.71	150.71	150.71
(+) Excess Retained per Share	163.94	193.44	213.11
(=) Adjusted Dividend	314.65	344.15	363.82
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$12,914.96	$23,530.02	$71,729.76
Upside / Downside	202.81%	451.70%	1,581.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,526.62	6,865.97	7,222.96	7,598.51	7,993.58	8,409.20	8,661.48
Payout Ratio	38.32%	48.65%	58.99%	69.33%	79.66%	90.00%	92.50%
Projected Dividends (M)	2,500.84	3,340.57	4,260.86	5,267.82	6,367.97	7,568.28	8,011.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	3,099.94	3,129.69	3,159.44
Year 2 PV (M)	3,669.12	3,739.89	3,811.33
Year 3 PV (M)	4,209.48	4,331.84	4,456.55
Year 4 PV (M)	4,722.06	4,905.96	5,095.17
Year 5 PV (M)	5,207.88	5,462.62	5,727.24
PV of Terminal Value (M)	147,486.70	154,700.99	162,194.86
Equity Value (M)	168,395.19	176,270.99	184,444.59
Shares Outstanding (M)	16.59	16.59	16.59
Fair Value	$10,148.02	$10,622.64	$11,115.21
Upside / Downside	137.94%	149.07%	160.61%

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

Daelim B&Co Co.,Ltd. (005750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener