DDM Analysis: 031440.KS

Valuation Snapshot

Stable Growth	$94,464.96 - $179,928.78	$128,893.84
Multi-Stage	$152,491.16 - $167,674.85	$159,937.01
Blended Fair Value	$144,415.42
Current Price	$40,300.00
Upside	258.35%
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%	1.22%	749.73	749.96	749.96	749.96	749.77	749.74	749.96	599.97	499.97	750.26
YoY Growth	-	-	-0.03%	0.00%	0.00%	0.03%	0.00%	-0.03%	25.00%	20.00%	-33.36%	12.99%
Dividend Yield	-	-	2.55%	1.96%	1.67%	0.97%	1.01%	1.59%	0.80%	0.48%	0.33%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,755.69
(-) Cash Dividends Paid (M)	3,485.62
(=) Cash Retained (M)	20,270.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,751.14	2,969.46	1,781.68
Cash Retained (M)	20,270.08	20,270.08	20,270.08
(-) Cash Required (M)	-4,751.14	-2,969.46	-1,781.68
(=) Excess Retained (M)	15,518.94	17,300.62	18,488.40
(/) Shares Outstanding (M)	3.87	3.87	3.87
(=) Excess Retained per Share	4,007.47	4,467.56	4,774.28
LTM Dividend per Share	900.09	900.09	900.09
(+) Excess Retained per Share	4,007.47	4,467.56	4,774.28
(=) Adjusted Dividend	4,907.57	5,367.65	5,674.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Fair Value	$94,464.96	$128,893.84	$179,928.78
Upside / Downside	134.40%	219.84%	346.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,755.69	24,244.98	24,744.35	25,254.00	25,774.15	26,305.02	27,094.17
Payout Ratio	14.67%	29.74%	44.80%	59.87%	74.93%	90.00%	92.50%
Projected Dividends (M)	3,485.62	7,210.02	11,086.37	15,119.35	19,313.75	23,674.52	25,062.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Year 1 PV (M)	6,715.63	6,782.08	6,848.54
Year 2 PV (M)	9,618.12	9,809.40	10,002.57
Year 3 PV (M)	12,217.54	12,583.82	12,957.35
Year 4 PV (M)	14,536.76	15,120.72	15,722.11
Year 5 PV (M)	16,597.10	17,434.67	18,305.71
PV of Terminal Value (M)	530,836.88	557,625.35	585,484.56
Equity Value (M)	590,522.03	619,356.05	649,320.85
Shares Outstanding (M)	3.87	3.87	3.87
Fair Value	$152,491.16	$159,937.01	$167,674.85
Upside / Downside	278.39%	296.87%	316.07%

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

SHINSEGAE FOOD Inc. (031440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener