DDM Analysis: 200880.KS

Valuation Snapshot

Stable Growth	$329,585.45 - $805,847.99	$755,197.58
Multi-Stage	$114,962.58 - $125,964.19	$120,361.81
Blended Fair Value	$437,779.70
Current Price	$10,750.00
Upside	3,972.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.87%	88.68%	200.01	203.52	150.01	145.26	100.00	100.00	150.01	194.24	201.17	150.01
YoY Growth	-	-	-1.73%	35.67%	3.26%	45.26%	0.00%	-33.33%	-22.77%	-3.44%	34.11%	42,792.93%
Dividend Yield	-	-	1.62%	1.07%	1.10%	2.12%	1.02%	3.85%	2.22%	2.25%	1.41%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	109,493.01
(-) Cash Dividends Paid (M)	6,755.69
(=) Cash Retained (M)	102,737.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,898.60	13,686.63	8,211.98
Cash Retained (M)	102,737.33	102,737.33	102,737.33
(-) Cash Required (M)	-21,898.60	-13,686.63	-8,211.98
(=) Excess Retained (M)	80,838.72	89,050.70	94,525.35
(/) Shares Outstanding (M)	27.02	27.02	27.02
(=) Excess Retained per Share	2,991.62	3,295.52	3,498.12
LTM Dividend per Share	250.01	250.01	250.01
(+) Excess Retained per Share	2,991.62	3,295.52	3,498.12
(=) Adjusted Dividend	3,241.63	3,545.53	3,748.13
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$329,585.45	$755,197.58	$805,847.99
Upside / Downside	2,965.91%	6,925.09%	7,396.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	109,493.01	116,610.06	124,189.71	132,262.04	140,859.08	150,014.92	154,515.36
Payout Ratio	6.17%	22.94%	39.70%	56.47%	73.23%	90.00%	92.50%
Projected Dividends (M)	6,755.69	26,745.66	49,305.78	74,685.72	103,156.73	135,013.43	142,926.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,868.70	25,104.42	25,340.14
Year 2 PV (M)	42,628.24	43,440.18	44,259.79
Year 3 PV (M)	60,039.47	61,762.99	63,519.18
Year 4 PV (M)	77,107.51	80,072.84	83,122.90
Year 5 PV (M)	93,837.37	98,369.75	103,075.59
PV of Terminal Value (M)	2,808,008.68	2,943,636.55	3,084,455.22
Equity Value (M)	3,106,489.96	3,252,386.74	3,403,772.82
Shares Outstanding (M)	27.02	27.02	27.02
Fair Value	$114,962.58	$120,361.81	$125,964.19
Upside / Downside	969.42%	1,019.64%	1,071.76%

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

Seoyon E-Hwa Co., Ltd. (200880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener