DDM Analysis: 069620.KS

Valuation Snapshot

Stable Growth	$126,424.30 - $281,157.28	$182,507.12
Multi-Stage	$135,087.36 - $148,205.93	$141,523.31
Blended Fair Value	$162,015.22
Current Price	$144,000.00
Upside	12.51%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.56%	-0.64%	672.79	632.57	577.26	561.28	538.23	538.23	538.23	538.23	627.94	627.94
YoY Growth	-	-	6.36%	9.58%	2.85%	4.28%	0.00%	0.00%	0.00%	-14.29%	0.00%	-12.50%
Dividend Yield	-	-	0.60%	0.51%	0.55%	0.34%	0.40%	0.64%	0.29%	0.27%	0.75%	0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,099.60
(-) Cash Dividends Paid (M)	7,358.60
(=) Cash Retained (M)	67,741.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,019.92	9,387.45	5,632.47
Cash Retained (M)	67,741.00	67,741.00	67,741.00
(-) Cash Required (M)	-15,019.92	-9,387.45	-5,632.47
(=) Excess Retained (M)	52,721.08	58,353.55	62,108.53
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	4,582.35	5,071.91	5,398.28
LTM Dividend per Share	639.59	639.59	639.59
(+) Excess Retained per Share	4,582.35	5,071.91	5,398.28
(=) Adjusted Dividend	5,221.94	5,711.49	6,037.86
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$126,424.30	$182,507.12	$281,157.28
Upside / Downside	-12.21%	26.74%	95.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,099.60	78,121.76	81,265.54	84,535.83	87,937.72	91,476.51	94,220.80
Payout Ratio	9.80%	25.84%	41.88%	57.92%	73.96%	90.00%	92.50%
Projected Dividends (M)	7,358.60	20,185.70	34,033.26	48,962.63	65,038.46	82,328.85	87,154.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	18,635.09	18,815.97	18,996.85
Year 2 PV (M)	29,005.41	29,571.22	30,142.50
Year 3 PV (M)	38,523.69	39,656.40	40,811.10
Year 4 PV (M)	47,241.23	49,102.29	51,017.80
Year 5 PV (M)	55,206.56	57,938.38	60,777.29
PV of Terminal Value (M)	1,365,601.90	1,433,176.84	1,503,400.77
Equity Value (M)	1,554,213.88	1,628,261.10	1,705,146.32
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$135,087.36	$141,523.31	$148,205.93
Upside / Downside	-6.19%	-1.72%	2.92%

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

Daewoong pharmaceutical Co.,Ltd (069620.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener