DDM Analysis: 001040.KS

Valuation Snapshot

Stable Growth	$1,150,573.91 - $2,289,495.21	$2,145,592.31
Multi-Stage	$356,401.65 - $390,004.21	$372,894.53
Blended Fair Value	$1,259,243.42
Current Price	$183,500.00
Upside	586.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	45.18%	14.12%	7,880.54	9,415.78	2,303.21	2,003.23	1,853.24	1,221.75	1,234.19	3,560.60	3,412.31	2,305.61
YoY Growth	-	-	-16.30%	308.81%	14.97%	8.09%	51.69%	-1.01%	-65.34%	4.35%	48.00%	9.56%
Dividend Yield	-	-	6.78%	7.33%	2.21%	2.37%	1.97%	1.89%	0.98%	2.24%	1.96%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	386,042.57
(-) Cash Dividends Paid (M)	188,697.01
(=) Cash Retained (M)	197,345.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	77,208.51	48,255.32	28,953.19
Cash Retained (M)	197,345.56	197,345.56	197,345.56
(-) Cash Required (M)	-77,208.51	-48,255.32	-28,953.19
(=) Excess Retained (M)	120,137.04	149,090.24	168,392.36
(/) Shares Outstanding (M)	33.53	33.53	33.53
(=) Excess Retained per Share	3,582.62	4,446.04	5,021.65
LTM Dividend per Share	5,627.16	5,627.16	5,627.16
(+) Excess Retained per Share	3,582.62	4,446.04	5,021.65
(=) Adjusted Dividend	9,209.79	10,073.20	10,648.81
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,150,573.91	$2,145,592.31	$2,289,495.21
Upside / Downside	527.02%	1,069.26%	1,147.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	386,042.57	411,135.33	437,859.13	466,319.97	496,630.77	528,911.77	544,779.12
Payout Ratio	48.88%	57.10%	65.33%	73.55%	81.78%	90.00%	92.50%
Projected Dividends (M)	188,697.01	234,774.21	286,044.21	342,987.38	406,124.63	476,020.59	503,920.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	218,694.72	220,767.66	222,840.60
Year 2 PV (M)	248,204.12	252,931.71	257,703.90
Year 3 PV (M)	277,231.06	285,189.37	293,298.54
Year 4 PV (M)	305,781.34	317,540.83	329,636.28
Year 5 PV (M)	333,860.71	349,986.31	366,729.07
PV of Terminal Value (M)	10,567,533.67	11,077,949.50	11,607,900.14
Equity Value (M)	11,951,305.63	12,504,365.38	13,078,108.53
Shares Outstanding (M)	33.53	33.53	33.53
Fair Value	$356,401.65	$372,894.53	$390,004.21
Upside / Downside	94.22%	103.21%	112.54%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

CJ Corporation (001040.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener