DDM Analysis: 010120.KS

Valuation Snapshot

Stable Growth	$1,531,797.43 - $1,804,716.91	$1,691,284.04
Multi-Stage	$1,008,761.09 - $1,107,000.05	$1,056,963.64
Blended Fair Value	$1,374,123.84
Current Price	$284,500.00
Upside	383.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.67%	9.86%	2,825.04	1,108.68	1,007.32	1,100.56	1,200.57	1,200.60	1,102.70	800.36	1,000.45	1,300.59
YoY Growth	-	-	154.81%	10.06%	-8.47%	-8.33%	0.00%	8.88%	37.77%	-20.00%	-23.08%	17.89%
Dividend Yield	-	-	1.61%	1.13%	1.78%	2.44%	1.97%	3.48%	2.27%	1.30%	2.12%	2.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	265,977.39
(-) Cash Dividends Paid (M)	87,507.42
(=) Cash Retained (M)	178,469.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	53,195.48	33,247.17	19,948.30
Cash Retained (M)	178,469.97	178,469.97	178,469.97
(-) Cash Required (M)	-53,195.48	-33,247.17	-19,948.30
(=) Excess Retained (M)	125,274.49	145,222.79	158,521.66
(/) Shares Outstanding (M)	29.31	29.31	29.31
(=) Excess Retained per Share	4,274.12	4,954.72	5,408.45
LTM Dividend per Share	2,985.58	2,985.58	2,985.58
(+) Excess Retained per Share	4,274.12	4,954.72	5,408.45
(=) Adjusted Dividend	7,259.70	7,940.30	8,394.03
WACC / Discount Rate	2.98%	2.98%	2.98%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,531,797.43	$1,691,284.04	$1,804,716.91
Upside / Downside	438.42%	494.48%	534.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	265,977.39	283,265.92	301,678.20	321,287.28	342,170.96	364,412.07	375,344.43
Payout Ratio	32.90%	44.32%	55.74%	67.16%	78.58%	90.00%	92.50%
Projected Dividends (M)	87,507.42	125,544.19	168,156.01	215,776.95	268,878.16	327,970.86	347,193.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.98%	2.98%	2.98%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	120,767.28	121,912.00	123,056.71
Year 2 PV (M)	155,602.94	158,566.73	161,558.49
Year 3 PV (M)	192,071.59	197,585.28	203,203.48
Year 4 PV (M)	230,232.32	239,086.41	248,193.45
Year 5 PV (M)	270,146.11	283,194.27	296,741.81
PV of Terminal Value (M)	28,597,967.21	29,979,259.72	31,413,417.54
Equity Value (M)	29,566,787.44	30,979,604.39	32,446,171.48
Shares Outstanding (M)	29.31	29.31	29.31
Fair Value	$1,008,761.09	$1,056,963.64	$1,107,000.05
Upside / Downside	254.57%	271.52%	289.10%

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

LS ELECTRIC Co., Ltd. (010120.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener