DDM Analysis: 136490.KS

Valuation Snapshot

Stable Growth	$495,742.88 - $584,069.11	$547,358.29
Multi-Stage	$111,186.34 - $121,908.48	$116,447.98
Blended Fair Value	$331,903.14
Current Price	$11,270.00
Upside	2,845.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.44%	11.59%	102.51	105.00	100.01	100.01	50.00	50.00	0.00	34.23	34.23	34.23
YoY Growth	-	-	-2.38%	5.00%	0.00%	100.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.94%	1.43%	1.16%	0.85%	0.30%	0.80%	0.00%	0.22%	0.21%	0.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69,830.58
(-) Cash Dividends Paid (M)	2,377.92
(=) Cash Retained (M)	67,452.66

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,966.12	8,728.82	5,237.29
Cash Retained (M)	67,452.66	67,452.66	67,452.66
(-) Cash Required (M)	-13,966.12	-8,728.82	-5,237.29
(=) Excess Retained (M)	53,486.55	58,723.84	62,215.37
(/) Shares Outstanding (M)	23.78	23.78	23.78
(=) Excess Retained per Share	2,249.48	2,469.75	2,616.59
LTM Dividend per Share	100.01	100.01	100.01
(+) Excess Retained per Share	2,249.48	2,469.75	2,616.59
(=) Adjusted Dividend	2,349.49	2,569.76	2,716.60
WACC / Discount Rate	5.69%	5.69%	5.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$495,742.88	$547,358.29	$584,069.11
Upside / Downside	4,298.78%	4,756.77%	5,082.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69,830.58	74,369.57	79,203.59	84,351.83	89,834.70	95,673.95	98,544.17
Payout Ratio	3.41%	20.72%	38.04%	55.36%	72.68%	90.00%	92.50%
Projected Dividends (M)	2,377.92	15,412.51	30,131.55	46,698.95	65,292.80	86,106.56	91,153.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.69%	5.69%	5.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	14,445.90	14,582.82	14,719.75
Year 2 PV (M)	26,470.59	26,974.79	27,483.73
Year 3 PV (M)	38,452.13	39,555.95	40,680.70
Year 4 PV (M)	50,390.62	52,328.50	54,321.75
Year 5 PV (M)	62,286.18	65,294.63	68,418.22
PV of Terminal Value (M)	2,451,660.04	2,570,076.13	2,693,024.29
Equity Value (M)	2,643,705.46	2,768,812.83	2,898,648.44
Shares Outstanding (M)	23.78	23.78	23.78
Fair Value	$111,186.34	$116,447.98	$121,908.48
Upside / Downside	886.57%	933.26%	981.71%

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

Sunjin Co.,Ltd. (136490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener