DDM Analysis: 017810.KS

Valuation Snapshot

Stable Growth	$65,158.46 - $124,212.40	$116,405.21
Multi-Stage	$19,755.66 - $21,607.63	$20,664.69
Blended Fair Value	$68,534.95
Current Price	$14,780.00
Upside	363.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.34%	13.59%	439.44	383.21	119.02	120.20	120.13	136.54	122.33	110.89	110.89	122.46
YoY Growth	-	-	14.67%	221.97%	-0.98%	0.06%	-12.02%	11.61%	10.32%	0.00%	-9.45%	-0.35%
Dividend Yield	-	-	2.86%	3.45%	1.19%	0.71%	0.70%	1.48%	1.22%	0.81%	0.85%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,028.02
(-) Cash Dividends Paid (M)	17,721.15
(=) Cash Retained (M)	9,306.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,405.60	3,378.50	2,027.10
Cash Retained (M)	9,306.88	9,306.88	9,306.88
(-) Cash Required (M)	-5,405.60	-3,378.50	-2,027.10
(=) Excess Retained (M)	3,901.27	5,928.37	7,279.77
(/) Shares Outstanding (M)	43.27	43.27	43.27
(=) Excess Retained per Share	90.15	137.00	168.22
LTM Dividend per Share	409.51	409.51	409.51
(+) Excess Retained per Share	90.15	137.00	168.22
(=) Adjusted Dividend	499.66	546.50	577.73
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,158.46	$116,405.21	$124,212.40
Upside / Downside	340.86%	687.59%	740.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,028.02	28,784.85	30,655.86	32,648.49	34,770.64	37,030.74	38,141.66
Payout Ratio	65.57%	70.45%	75.34%	80.23%	85.11%	90.00%	92.50%
Projected Dividends (M)	17,721.15	20,279.69	23,095.97	26,192.69	29,594.40	33,327.66	35,281.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,897.05	19,076.17	19,255.29
Year 2 PV (M)	20,054.03	20,436.01	20,821.58
Year 3 PV (M)	21,192.31	21,800.67	22,420.55
Year 4 PV (M)	22,312.10	23,170.16	24,052.74
Year 5 PV (M)	23,413.62	24,544.51	25,718.68
PV of Terminal Value (M)	749,042.40	785,221.43	822,785.11
Equity Value (M)	854,911.53	894,248.95	935,053.96
Shares Outstanding (M)	43.27	43.27	43.27
Fair Value	$19,755.66	$20,664.69	$21,607.63
Upside / Downside	33.66%	39.82%	46.20%

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

Pulmuone Co., Ltd. (017810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener