DDM Analysis: 083420.KS

Valuation Snapshot

Stable Growth	$13,659.52 - $80,361.83	$25,133.05
Multi-Stage	$11,441.80 - $12,528.57	$11,975.10
Blended Fair Value	$18,554.08
Current Price	$6,990.00
Upside	165.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.34%	5.99%	230.84	230.84	230.83	210.76	192.07	134.93	136.83	352.82	137.69	137.69
YoY Growth	-	-	0.00%	0.00%	9.52%	9.73%	42.34%	-1.38%	-61.22%	156.25%	0.00%	6.67%
Dividend Yield	-	-	4.16%	2.97%	2.10%	2.07%	1.38%	4.65%	4.67%	9.22%	3.81%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,544.32
(-) Cash Dividends Paid (M)	5,598.32
(=) Cash Retained (M)	3,946.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,908.86	1,193.04	715.82
Cash Retained (M)	3,946.01	3,946.01	3,946.01
(-) Cash Required (M)	-1,908.86	-1,193.04	-715.82
(=) Excess Retained (M)	2,037.14	2,752.97	3,230.18
(/) Shares Outstanding (M)	23.24	23.24	23.24
(=) Excess Retained per Share	87.65	118.45	138.98
LTM Dividend per Share	240.88	240.88	240.88
(+) Excess Retained per Share	87.65	118.45	138.98
(=) Adjusted Dividend	328.53	359.33	379.86
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.99%	4.99%	5.99%
Fair Value	$13,659.52	$25,133.05	$80,361.83
Upside / Downside	95.42%	259.56%	1,049.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,544.32	10,020.13	10,519.65	11,044.08	11,594.65	12,172.67	12,537.85
Payout Ratio	58.66%	64.92%	71.19%	77.46%	83.73%	90.00%	92.50%
Projected Dividends (M)	5,598.32	6,505.55	7,489.32	8,555.01	9,708.34	10,955.40	11,597.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.99%	4.99%	5.99%
Year 1 PV (M)	6,051.10	6,109.29	6,167.48
Year 2 PV (M)	6,479.52	6,604.74	6,731.16
Year 3 PV (M)	6,884.48	7,085.01	7,289.40
Year 4 PV (M)	7,266.84	7,550.43	7,842.24
Year 5 PV (M)	7,627.44	8,001.32	8,389.72
PV of Terminal Value (M)	231,613.27	242,966.38	254,760.38
Equity Value (M)	265,922.64	278,317.17	291,180.39
Shares Outstanding (M)	23.24	23.24	23.24
Fair Value	$11,441.80	$11,975.10	$12,528.57
Upside / Downside	63.69%	71.32%	79.24%

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

Analysis Mode

Ticker

Industry

Sector

Green Chemical Co., Ltd. (083420.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener