DDM Analysis: 023800.KS

Valuation Snapshot

Stable Growth	$94,235.99 - $230,410.29	$215,928.19
Multi-Stage	$33,066.24 - $36,219.34	$34,613.72
Blended Fair Value	$125,270.95
Current Price	$5,670.00
Upside	2,109.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.88%	7.65%	199.77	193.50	145.12	95.61	95.61	95.61	143.41	95.61	143.41	95.61
YoY Growth	-	-	3.24%	33.33%	51.79%	0.00%	0.00%	-33.33%	50.00%	-33.33%	50.00%	0.00%
Dividend Yield	-	-	3.57%	2.49%	1.66%	0.79%	0.66%	2.96%	1.96%	1.32%	2.90%	1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,594.60
(-) Cash Dividends Paid (M)	2,601.80
(=) Cash Retained (M)	14,992.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,518.92	2,199.32	1,319.59
Cash Retained (M)	14,992.80	14,992.80	14,992.80
(-) Cash Required (M)	-3,518.92	-2,199.32	-1,319.59
(=) Excess Retained (M)	11,473.88	12,793.48	13,673.21
(/) Shares Outstanding (M)	15.19	15.19	15.19
(=) Excess Retained per Share	755.53	842.42	900.35
LTM Dividend per Share	171.32	171.32	171.32
(+) Excess Retained per Share	755.53	842.42	900.35
(=) Adjusted Dividend	926.85	1,013.75	1,071.68
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$94,235.99	$215,928.19	$230,410.29
Upside / Downside	1,562.01%	3,708.26%	3,963.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,594.60	18,738.25	19,956.23	21,253.39	22,634.86	24,106.13	24,829.31
Payout Ratio	14.79%	29.83%	44.87%	59.91%	74.96%	90.00%	92.50%
Projected Dividends (M)	2,601.80	5,589.61	8,954.86	12,733.97	16,966.52	21,695.51	22,967.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,197.35	5,246.61	5,295.87
Year 2 PV (M)	7,742.09	7,889.55	8,038.41
Year 3 PV (M)	10,236.77	10,530.63	10,830.06
Year 4 PV (M)	12,682.12	13,169.84	13,671.49
Year 5 PV (M)	15,078.87	15,807.18	16,563.37
PV of Terminal Value (M)	451,223.19	473,017.44	495,645.81
Equity Value (M)	502,160.39	525,661.26	550,045.02
Shares Outstanding (M)	15.19	15.19	15.19
Fair Value	$33,066.24	$34,613.72	$36,219.34
Upside / Downside	483.18%	510.47%	538.79%

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

INZI Controls Co.,Ltd. (023800.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener