DDM Analysis: 013580.KS

Valuation Snapshot

Stable Growth	$345,081.27 - $1,277,620.63	$1,048,270.08
Multi-Stage	$184,448.70 - $202,222.69	$193,170.53
Blended Fair Value	$620,720.30
Current Price	$20,600.00
Upside	2,913.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-20.60%	41.41%	512.74	499.88	799.80	599.85	599.85	1,625.02	169.46	71.83	0.00	0.00
YoY Growth	-	-	2.57%	-37.50%	33.33%	0.00%	-63.09%	858.94%	135.91%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	4.01%	3.51%	4.62%	1.48%	1.89%	12.40%	0.68%	0.39%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,265.48
(-) Cash Dividends Paid (M)	3,543.12
(=) Cash Retained (M)	53,722.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,453.10	7,158.19	4,294.91
Cash Retained (M)	53,722.36	53,722.36	53,722.36
(-) Cash Required (M)	-11,453.10	-7,158.19	-4,294.91
(=) Excess Retained (M)	42,269.27	46,564.18	49,427.45
(/) Shares Outstanding (M)	8.86	8.86	8.86
(=) Excess Retained per Share	4,770.80	5,255.55	5,578.72
LTM Dividend per Share	399.90	399.90	399.90
(+) Excess Retained per Share	4,770.80	5,255.55	5,578.72
(=) Adjusted Dividend	5,170.70	5,655.45	5,978.62
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Fair Value	$345,081.27	$1,048,270.08	$1,277,620.63
Upside / Downside	1,575.15%	4,988.69%	6,102.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,265.48	60,615.01	64,160.47	67,913.29	71,885.63	76,090.31	78,373.02
Payout Ratio	6.19%	22.95%	39.71%	56.47%	73.24%	90.00%	92.50%
Projected Dividends (M)	3,543.12	13,910.99	25,479.60	38,353.95	52,647.19	68,481.28	72,495.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Year 1 PV (M)	12,948.27	13,071.76	13,195.25
Year 2 PV (M)	22,074.95	22,498.03	22,925.14
Year 3 PV (M)	30,929.34	31,822.77	32,733.25
Year 4 PV (M)	39,517.48	41,046.78	42,620.04
Year 5 PV (M)	47,845.32	50,170.88	52,586.01
PV of Terminal Value (M)	1,480,900.15	1,552,880.67	1,627,633.32
Equity Value (M)	1,634,215.49	1,711,490.90	1,791,693.02
Shares Outstanding (M)	8.86	8.86	8.86
Fair Value	$184,448.70	$193,170.53	$202,222.69
Upside / Downside	795.38%	837.72%	881.66%

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

Kyeryong Construction Industrial Co., Ltd. (013580.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener