DDM Analysis: 016880.KS

Valuation Snapshot

Stable Growth	$11,097.85 - $17,221.36	$13,931.70
Multi-Stage	$24,827.36 - $27,384.65	$26,080.64
Blended Fair Value	$20,006.17
Current Price	$2,780.00
Upside	619.65%
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%	0.00	40.39	75.01	65.48	244.34	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	-100.00%	-46.15%	14.56%	-73.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.00%	3.22%	4.44%	3.81%	8.40%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	91,693.57
(-) Cash Dividends Paid (M)	4,031.30
(=) Cash Retained (M)	87,662.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,338.71	11,461.70	6,877.02
Cash Retained (M)	87,662.27	87,662.27	87,662.27
(-) Cash Required (M)	-18,338.71	-11,461.70	-6,877.02
(=) Excess Retained (M)	69,323.56	76,200.58	80,785.26
(/) Shares Outstanding (M)	77.63	77.63	77.63
(=) Excess Retained per Share	893.03	981.62	1,040.68
LTM Dividend per Share	51.93	51.93	51.93
(+) Excess Retained per Share	893.03	981.62	1,040.68
(=) Adjusted Dividend	944.96	1,033.55	1,092.61
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$11,097.85	$13,931.70	$17,221.36
Upside / Downside	299.20%	401.14%	519.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	91,693.57	90,776.63	89,868.87	88,970.18	88,080.48	87,199.67	89,815.66
Payout Ratio	4.40%	21.52%	38.64%	55.76%	72.88%	90.00%	92.50%
Projected Dividends (M)	4,031.30	19,532.58	34,723.44	49,608.52	64,192.43	78,479.71	83,079.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	18,181.74	18,367.27	18,552.80
Year 2 PV (M)	30,086.69	30,703.83	31,327.25
Year 3 PV (M)	40,011.41	41,248.79	42,511.42
Year 4 PV (M)	48,193.36	50,190.75	52,249.59
Year 5 PV (M)	54,844.94	57,700.84	60,674.50
PV of Terminal Value (M)	1,735,967.68	1,826,363.54	1,920,486.49
Equity Value (M)	1,927,285.81	2,024,575.02	2,125,802.04
Shares Outstanding (M)	77.63	77.63	77.63
Fair Value	$24,827.36	$26,080.64	$27,384.65
Upside / Downside	793.07%	838.15%	885.06%

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

Mode

Ticker

Industry

Sector

Woongjin Co., Ltd. (016880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener