DDM Analysis: 009070.KS

Valuation Snapshot

Stable Growth	$57,698.28 - $137,983.66	$129,310.90
Multi-Stage	$19,910.07 - $21,810.61	$20,842.81
Blended Fair Value	$75,076.86
Current Price	$5,300.00
Upside	1,316.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.17%	12.09%	80.82	60.49	60.45	50.39	47.51	45.50	50.41	35.38	37.79	34.15
YoY Growth	-	-	33.60%	0.07%	19.97%	6.05%	4.42%	-9.74%	42.48%	-6.37%	10.67%	32.31%
Dividend Yield	-	-	2.30%	1.55%	1.42%	0.80%	0.74%	2.31%	1.39%	1.34%	1.16%	1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,749.93
(-) Cash Dividends Paid (M)	2,646.39
(=) Cash Retained (M)	18,103.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,149.99	2,593.74	1,556.24
Cash Retained (M)	18,103.54	18,103.54	18,103.54
(-) Cash Required (M)	-4,149.99	-2,593.74	-1,556.24
(=) Excess Retained (M)	13,953.56	15,509.80	16,547.30
(/) Shares Outstanding (M)	29.91	29.91	29.91
(=) Excess Retained per Share	466.57	518.61	553.30
LTM Dividend per Share	88.49	88.49	88.49
(+) Excess Retained per Share	466.57	518.61	553.30
(=) Adjusted Dividend	555.06	607.09	641.78
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$57,698.28	$129,310.90	$137,983.66
Upside / Downside	988.65%	2,339.83%	2,503.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,749.93	22,098.68	23,535.09	25,064.87	26,694.09	28,429.21	29,282.08
Payout Ratio	12.75%	28.20%	43.65%	59.10%	74.55%	90.00%	92.50%
Projected Dividends (M)	2,646.39	6,232.49	10,273.59	14,813.71	19,900.64	25,586.29	27,085.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,796.34	5,851.28	5,906.22
Year 2 PV (M)	8,886.02	9,055.27	9,226.12
Year 3 PV (M)	11,916.30	12,258.37	12,606.93
Year 4 PV (M)	14,888.02	15,460.57	16,049.48
Year 5 PV (M)	17,802.03	18,661.87	19,554.63
PV of Terminal Value (M)	536,156.88	562,053.45	588,941.15
Equity Value (M)	595,445.58	623,340.82	652,284.54
Shares Outstanding (M)	29.91	29.91	29.91
Fair Value	$19,910.07	$20,842.81	$21,810.61
Upside / Downside	275.66%	293.26%	311.52%

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

KCTC Co. Ltd (009070.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener