DDM Analysis: 024900.KS

Valuation Snapshot

Stable Growth	$21,057.07 - $51,485.29	$48,249.25
Multi-Stage	$7,411.07 - $8,116.49	$7,757.29
Blended Fair Value	$28,003.27
Current Price	$2,100.00
Upside	1,233.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.16%	-18.50%	49.71	0.00	0.00	0.00	0.00	19.84	53.89	9.83	131.53	483.92
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	-100.00%	-63.18%	448.00%	-92.52%	-72.82%	25.85%
Dividend Yield	-	-	1.86%	0.00%	0.00%	0.00%	0.00%	2.63%	4.11%	0.65%	8.22%	24.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,444.42
(-) Cash Dividends Paid (M)	1,621.38
(=) Cash Retained (M)	6,823.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,688.88	1,055.55	633.33
Cash Retained (M)	6,823.04	6,823.04	6,823.04
(-) Cash Required (M)	-1,688.88	-1,055.55	-633.33
(=) Excess Retained (M)	5,134.16	5,767.49	6,189.71
(/) Shares Outstanding (M)	32.62	32.62	32.62
(=) Excess Retained per Share	157.40	176.82	189.76
LTM Dividend per Share	49.71	49.71	49.71
(+) Excess Retained per Share	157.40	176.82	189.76
(=) Adjusted Dividend	207.11	226.52	239.47
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$21,057.07	$48,249.25	$51,485.29
Upside / Downside	902.72%	2,197.58%	2,351.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,444.42	8,993.31	9,577.87	10,200.44	10,863.46	11,569.59	11,916.68
Payout Ratio	19.20%	33.36%	47.52%	61.68%	75.84%	90.00%	92.50%
Projected Dividends (M)	1,621.38	3,000.21	4,551.44	6,291.65	8,238.86	10,412.63	11,022.93

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)	2,789.66	2,816.10	2,842.55
Year 2 PV (M)	3,935.03	4,009.98	4,085.64
Year 3 PV (M)	5,057.83	5,203.02	5,350.97
Year 4 PV (M)	6,158.38	6,395.21	6,638.81
Year 5 PV (M)	7,237.01	7,586.56	7,949.49
PV of Terminal Value (M)	216,561.86	227,021.88	237,882.22
Equity Value (M)	241,739.77	253,032.76	264,749.68
Shares Outstanding (M)	32.62	32.62	32.62
Fair Value	$7,411.07	$7,757.29	$8,116.49
Upside / Downside	252.91%	269.39%	286.50%

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

DY DEOKYANG Co.,Ltd. (024900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener