DDM Analysis: 036930.KQ

Valuation Snapshot

Stable Growth	$55,492.19 - $266,589.02	$120,251.84
Multi-Stage	$30,127.01 - $32,928.96	$31,502.46
Blended Fair Value	$75,877.15
Current Price	$30,900.00
Upside	145.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-13.30%	0.00%	50.73	198.17	160.54	0.00	72.50	103.57	109.44	0.00	0.00	0.00
YoY Growth	-	-	-74.40%	23.44%	0.00%	-100.00%	-30.00%	-5.36%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.13%	0.56%	1.00%	0.00%	0.65%	2.13%	1.52%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62,445.17
(-) Cash Dividends Paid (M)	28,591.73
(=) Cash Retained (M)	33,853.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,489.03	7,805.65	4,683.39
Cash Retained (M)	33,853.44	33,853.44	33,853.44
(-) Cash Required (M)	-12,489.03	-7,805.65	-4,683.39
(=) Excess Retained (M)	21,364.41	26,047.79	29,170.05
(/) Shares Outstanding (M)	46.58	46.58	46.58
(=) Excess Retained per Share	458.62	559.16	626.18
LTM Dividend per Share	613.77	613.77	613.77
(+) Excess Retained per Share	458.62	559.16	626.18
(=) Adjusted Dividend	1,072.39	1,172.92	1,239.95
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$55,492.19	$120,251.84	$266,589.02
Upside / Downside	79.59%	289.16%	762.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62,445.17	66,504.10	70,826.87	75,430.62	80,333.61	85,555.29	88,121.95
Payout Ratio	45.79%	54.63%	63.47%	72.31%	81.16%	90.00%	92.50%
Projected Dividends (M)	28,591.73	36,330.89	44,955.35	54,547.48	65,196.66	76,999.76	81,512.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	33,466.77	33,783.99	34,101.21
Year 2 PV (M)	38,146.68	38,873.27	39,606.71
Year 3 PV (M)	42,637.11	43,861.07	45,108.23
Year 4 PV (M)	46,943.57	48,748.89	50,605.78
Year 5 PV (M)	51,071.42	53,538.19	56,099.36
PV of Terminal Value (M)	1,191,171.28	1,248,705.30	1,308,441.28
Equity Value (M)	1,403,436.83	1,467,510.70	1,533,962.58
Shares Outstanding (M)	46.58	46.58	46.58
Fair Value	$30,127.01	$31,502.46	$32,928.96
Upside / Downside	-2.50%	1.95%	6.57%

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

JUSUNG ENGINEERING Co., Ltd. (036930.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener