DDM Analysis: 082640.KS

Valuation Snapshot

Stable Growth	$72,925.92 - $212,289.59	$198,946.44
Multi-Stage	$28,730.15 - $31,466.44	$30,073.09
Blended Fair Value	$114,509.76
Current Price	$8,050.00
Upside	1,322.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.86%	14.89%	534.60	133.01	619.39	219.78	229.77	99.90	359.64	130.85	409.29	359.84
YoY Growth	-	-	301.92%	-78.53%	181.82%	-4.35%	130.00%	-72.22%	174.85%	-68.03%	13.74%	169.72%
Dividend Yield	-	-	10.46%	2.28%	16.26%	3.32%	5.43%	4.25%	7.84%	1.76%	3.99%	3.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166,536.18
(-) Cash Dividends Paid (M)	22,466.00
(=) Cash Retained (M)	144,070.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,307.24	20,817.02	12,490.21
Cash Retained (M)	144,070.18	144,070.18	144,070.18
(-) Cash Required (M)	-33,307.24	-20,817.02	-12,490.21
(=) Excess Retained (M)	110,762.95	123,253.16	131,579.97
(/) Shares Outstanding (M)	156.01	156.01	156.01
(=) Excess Retained per Share	709.96	790.02	843.39
LTM Dividend per Share	144.00	144.00	144.00
(+) Excess Retained per Share	709.96	790.02	843.39
(=) Adjusted Dividend	853.96	934.02	987.39
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$72,925.92	$198,946.44	$212,289.59
Upside / Downside	805.91%	2,371.38%	2,537.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166,536.18	177,361.03	188,889.50	201,167.32	214,243.19	228,169.00	235,014.07
Payout Ratio	13.49%	28.79%	44.09%	59.40%	74.70%	90.00%	92.50%
Projected Dividends (M)	22,466.00	51,066.02	83,289.12	119,485.47	160,035.45	205,352.10	217,388.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	47,394.33	47,843.56	48,292.80
Year 2 PV (M)	71,742.58	73,109.07	74,488.46
Year 3 PV (M)	95,520.85	98,262.91	101,056.95
Year 4 PV (M)	118,739.06	123,305.43	128,002.26
Year 5 PV (M)	141,407.00	148,237.01	155,328.43
PV of Terminal Value (M)	4,007,465.31	4,201,027.38	4,401,997.53
Equity Value (M)	4,482,269.12	4,691,785.36	4,909,166.42
Shares Outstanding (M)	156.01	156.01	156.01
Fair Value	$28,730.15	$30,073.09	$31,466.44
Upside / Downside	256.90%	273.58%	290.89%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Tong Yang Life Insurance Co., Ltd. (082640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener