DDM Analysis: 009770.KS

Valuation Snapshot

Stable Growth	$80,792.83 - $132,563.63	$103,854.67
Multi-Stage	$163,916.67 - $180,532.36	$172,061.90
Blended Fair Value	$137,958.29
Current Price	$29,400.00
Upside	369.25%
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%	0.00%	1,000.03	1,000.03	1,000.03	1,000.03	0.00	0.00	1,000.03	1,650.05	1,250.04	1,000.03
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	-100.00%	-39.39%	32.00%	25.00%	0.01%
Dividend Yield	-	-	3.94%	3.97%	4.00%	3.54%	0.00%	0.00%	2.74%	4.34%	2.81%	2.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,106.47
(-) Cash Dividends Paid (M)	2,499.97
(=) Cash Retained (M)	15,606.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,621.29	2,263.31	1,357.99
Cash Retained (M)	15,606.50	15,606.50	15,606.50
(-) Cash Required (M)	-3,621.29	-2,263.31	-1,357.99
(=) Excess Retained (M)	11,985.20	13,343.19	14,248.51
(/) Shares Outstanding (M)	2.50	2.50	2.50
(=) Excess Retained per Share	4,794.28	5,337.49	5,699.64
LTM Dividend per Share	1,000.03	1,000.03	1,000.03
(+) Excess Retained per Share	4,794.28	5,337.49	5,699.64
(=) Adjusted Dividend	5,794.30	6,337.52	6,699.66
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.79%	0.21%	1.21%
Fair Value	$80,792.83	$103,854.67	$132,563.63
Upside / Downside	174.81%	253.25%	350.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,106.47	18,143.88	18,181.36	18,218.93	18,256.57	18,294.29	18,843.12
Payout Ratio	13.81%	29.05%	44.28%	59.52%	74.76%	90.00%	92.50%
Projected Dividends (M)	2,499.97	5,270.01	8,051.48	10,844.42	13,648.87	16,464.86	17,429.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.79%	0.21%	1.21%
Year 1 PV (M)	4,907.21	4,956.67	5,006.13
Year 2 PV (M)	6,981.07	7,122.51	7,265.38
Year 3 PV (M)	8,755.39	9,022.83	9,295.66
Year 4 PV (M)	10,260.98	10,681.00	11,113.79
Year 5 PV (M)	11,525.86	12,118.60	12,735.47
PV of Terminal Value (M)	367,344.53	386,235.67	405,896.13
Equity Value (M)	409,775.04	430,137.28	451,312.57
Shares Outstanding (M)	2.50	2.50	2.50
Fair Value	$163,916.67	$172,061.90	$180,532.36
Upside / Downside	457.54%	485.24%	514.06%

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

Sam Jung Pulp Co.,Ltd. (009770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener