DDM Analysis: 025820.KS

Valuation Snapshot

Stable Growth	$39,245.16 - $46,241.00	$43,332.94
Multi-Stage	$14,808.85 - $16,249.76	$15,515.84
Blended Fair Value	$29,424.39
Current Price	$4,780.00
Upside	515.57%
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%	50.11	50.11	50.11	30.06	30.06	0.00	80.17	50.11	0.00	20.04
YoY Growth	-	-	0.00%	0.00%	66.67%	0.00%	0.00%	-100.00%	60.00%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	1.06%	1.07%	1.48%	0.61%	1.07%	0.00%	4.31%	2.16%	0.00%	1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,790.34
(-) Cash Dividends Paid (M)	1,672.04
(=) Cash Retained (M)	6,118.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,558.07	973.79	584.28
Cash Retained (M)	6,118.30	6,118.30	6,118.30
(-) Cash Required (M)	-1,558.07	-973.79	-584.28
(=) Excess Retained (M)	4,560.24	5,144.51	5,534.03
(/) Shares Outstanding (M)	33.37	33.37	33.37
(=) Excess Retained per Share	136.66	154.17	165.84
LTM Dividend per Share	50.11	50.11	50.11
(+) Excess Retained per Share	136.66	154.17	165.84
(=) Adjusted Dividend	186.77	204.28	215.95
WACC / Discount Rate	4.62%	4.62%	4.62%
Growth Rate	5.07%	6.07%	7.07%
Fair Value	$39,245.16	$43,332.94	$46,241.00
Upside / Downside	721.03%	806.55%	867.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,790.34	8,262.84	8,763.99	9,295.54	9,859.32	10,457.30	10,771.02
Payout Ratio	21.46%	35.17%	48.88%	62.59%	76.29%	90.00%	92.50%
Projected Dividends (M)	1,672.04	2,906.07	4,283.64	5,817.63	7,521.93	9,411.57	9,963.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.62%	4.62%	4.62%
Growth Rate	5.07%	6.07%	7.07%
Year 1 PV (M)	2,751.67	2,777.86	2,804.05
Year 2 PV (M)	3,840.55	3,914.01	3,988.16
Year 3 PV (M)	4,938.75	5,081.11	5,226.19
Year 4 PV (M)	6,046.31	6,279.81	6,520.01
Year 5 PV (M)	7,163.31	7,510.76	7,871.56
PV of Terminal Value (M)	469,422.62	492,191.54	515,835.52
Equity Value (M)	494,163.21	517,755.09	542,245.49
Shares Outstanding (M)	33.37	33.37	33.37
Fair Value	$14,808.85	$15,515.84	$16,249.76
Upside / Downside	209.81%	224.60%	239.95%

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

Leeku Industrial Co., Ltd. (025820.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener