DDM Analysis: 033530.KS

Valuation Snapshot

Stable Growth	$200,838.96 - $490,932.87	$460,075.99
Multi-Stage	$70,062.84 - $76,766.50	$73,352.78
Blended Fair Value	$266,714.39
Current Price	$6,060.00
Upside	4,301.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	32.89%	0.19%	150.04	100.03	100.03	49.77	40.08	36.20	71.10	144.27	182.31	110.41
YoY Growth	-	-	50.00%	0.00%	100.98%	24.17%	10.74%	-49.09%	-50.71%	-20.87%	65.13%	-25.00%
Dividend Yield	-	-	3.75%	1.69%	1.57%	0.65%	0.44%	1.22%	1.03%	1.77%	1.86%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,763.17
(-) Cash Dividends Paid (M)	4,403.06
(=) Cash Retained (M)	62,360.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,352.63	8,345.40	5,007.24
Cash Retained (M)	62,360.11	62,360.11	62,360.11
(-) Cash Required (M)	-13,352.63	-8,345.40	-5,007.24
(=) Excess Retained (M)	49,007.47	54,014.71	57,352.87
(/) Shares Outstanding (M)	27.05	27.05	27.05
(=) Excess Retained per Share	1,812.04	1,997.18	2,120.61
LTM Dividend per Share	162.80	162.80	162.80
(+) Excess Retained per Share	1,812.04	1,997.18	2,120.61
(=) Adjusted Dividend	1,974.84	2,159.98	2,283.41
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$200,838.96	$460,075.99	$490,932.87
Upside / Downside	3,214.17%	7,492.01%	8,001.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,763.17	71,102.77	75,724.45	80,646.54	85,888.57	91,471.32	94,215.46
Payout Ratio	6.60%	23.28%	39.96%	56.64%	73.32%	90.00%	92.50%
Projected Dividends (M)	4,403.06	16,549.91	30,257.24	45,676.60	62,972.65	82,324.19	87,149.30

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)	15,388.50	15,534.37	15,680.23
Year 2 PV (M)	26,159.59	26,657.86	27,160.83
Year 3 PV (M)	36,719.47	37,773.55	38,847.62
Year 4 PV (M)	47,071.21	48,881.44	50,743.38
Year 5 PV (M)	57,217.88	59,981.52	62,850.94
PV of Terminal Value (M)	1,712,327.82	1,795,033.90	1,880,905.33
Equity Value (M)	1,894,884.47	1,983,862.63	2,076,188.32
Shares Outstanding (M)	27.05	27.05	27.05
Fair Value	$70,062.84	$73,352.78	$76,766.50
Upside / Downside	1,056.15%	1,110.44%	1,166.77%

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

Sjg Sejong Co. Ltd. (033530.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener