DDM Analysis: 006980.KS

Valuation Snapshot

Stable Growth	$370,348.25 - $1,993,172.70	$727,617.06
Multi-Stage	$288,331.21 - $316,390.74	$302,097.98
Blended Fair Value	$514,857.52
Current Price	$16,710.00
Upside	2,981.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-5.00%	299.97	0.00	149.99	150.25	150.25	0.00	250.41	250.41	250.41	500.82
YoY Growth	-	-	0.00%	-100.00%	-0.17%	0.00%	0.00%	-100.00%	0.00%	0.00%	-50.00%	0.00%
Dividend Yield	-	-	2.07%	0.00%	0.64%	0.51%	0.37%	0.00%	0.90%	0.78%	0.40%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,084.64
(-) Cash Dividends Paid (M)	770.03
(=) Cash Retained (M)	25,314.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,216.93	3,260.58	1,956.35
Cash Retained (M)	25,314.62	25,314.62	25,314.62
(-) Cash Required (M)	-5,216.93	-3,260.58	-1,956.35
(=) Excess Retained (M)	20,097.69	22,054.03	23,358.27
(/) Shares Outstanding (M)	2.57	2.57	2.57
(=) Excess Retained per Share	7,829.25	8,591.37	9,099.44
LTM Dividend per Share	299.97	299.97	299.97
(+) Excess Retained per Share	7,829.25	8,591.37	9,099.44
(=) Adjusted Dividend	8,129.22	8,891.34	9,399.41
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.03%	5.03%	6.03%
Fair Value	$370,348.25	$727,617.06	$1,993,172.70
Upside / Downside	2,116.33%	4,254.38%	11,828.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,084.64	27,395.77	28,772.80	30,219.05	31,738.00	33,333.29	34,333.29
Payout Ratio	2.95%	20.36%	37.77%	55.18%	72.59%	90.00%	92.50%
Projected Dividends (M)	770.03	5,578.22	10,867.84	16,675.12	23,038.74	29,999.96	31,758.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	4.03%	5.03%	6.03%
Year 1 PV (M)	5,197.18	5,247.14	5,297.10
Year 2 PV (M)	9,433.79	9,616.04	9,800.03
Year 3 PV (M)	13,486.02	13,878.69	14,278.91
Year 4 PV (M)	17,359.82	18,037.02	18,733.85
Year 5 PV (M)	21,060.99	22,092.93	23,164.93
PV of Terminal Value (M)	673,608.42	706,613.70	740,900.22
Equity Value (M)	740,146.22	775,485.51	812,175.03
Shares Outstanding (M)	2.57	2.57	2.57
Fair Value	$288,331.21	$302,097.98	$316,390.74
Upside / Downside	1,625.50%	1,707.89%	1,793.42%

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

Woosung Co., Ltd. (006980.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener