DDM Analysis: 014620.KQ

Valuation Snapshot

Stable Growth	$21,201.71 - $42,632.90	$29,525.16
Multi-Stage	$46,540.43 - $51,254.78	$48,851.71
Blended Fair Value	$39,188.43
Current Price	$32,800.00
Upside	19.48%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.11%	-0.24%	157.75	105.17	105.17	105.17	105.17	85.22	105.17	157.75	157.75	158.89
YoY Growth	-	-	50.00%	0.00%	0.00%	0.00%	23.41%	-18.97%	-33.33%	0.00%	-0.71%	-1.64%
Dividend Yield	-	-	0.65%	0.94%	0.85%	1.20%	1.28%	1.67%	0.95%	1.37%	1.50%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,908.02
(-) Cash Dividends Paid (M)	5,311.47
(=) Cash Retained (M)	28,596.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,781.60	4,238.50	2,543.10
Cash Retained (M)	28,596.55	28,596.55	28,596.55
(-) Cash Required (M)	-6,781.60	-4,238.50	-2,543.10
(=) Excess Retained (M)	21,814.94	24,358.04	26,053.45
(/) Shares Outstanding (M)	26.56	26.56	26.56
(=) Excess Retained per Share	821.45	917.22	981.06
LTM Dividend per Share	200.01	200.01	200.01
(+) Excess Retained per Share	821.45	917.22	981.06
(=) Adjusted Dividend	1,021.46	1,117.22	1,181.06
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Fair Value	$21,201.71	$29,525.16	$42,632.90
Upside / Downside	-35.36%	-9.98%	29.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,908.02	34,377.86	34,854.21	35,337.16	35,826.81	36,323.23	37,412.93
Payout Ratio	15.66%	30.53%	45.40%	60.27%	75.13%	90.00%	92.50%
Projected Dividends (M)	5,311.47	10,496.07	15,823.33	21,296.20	26,917.71	32,690.91	34,606.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Year 1 PV (M)	9,876.78	9,975.16	10,073.55
Year 2 PV (M)	14,011.18	14,291.72	14,575.04
Year 3 PV (M)	17,744.66	18,280.25	18,826.52
Year 4 PV (M)	21,105.32	21,958.94	22,838.19
Year 5 PV (M)	24,119.56	25,345.08	26,619.91
PV of Terminal Value (M)	1,149,093.55	1,207,479.21	1,268,214.39
Equity Value (M)	1,235,951.04	1,297,330.36	1,361,147.60
Shares Outstanding (M)	26.56	26.56	26.56
Fair Value	$46,540.43	$48,851.71	$51,254.78
Upside / Downside	41.89%	48.94%	56.26%

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

Sung Kwang Bend Co.,Ltd. (014620.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener