DDM Analysis: 002840.KS

Valuation Snapshot

Stable Growth	$1,611,660.96 - $1,898,809.68	$1,779,462.75
Multi-Stage	$4,141,705.39 - $4,547,508.06	$4,340,808.31
Blended Fair Value	$3,060,135.53
Current Price	$150,000.00
Upside	1,940.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.29%	0.00%	2,029.38	1,548.46	1,586.52	6,142.16	701.96	996.21	384.89	65.15	168.92	41.63
YoY Growth	-	-	31.06%	-2.40%	-74.17%	775.00%	-29.54%	158.83%	490.78%	-61.43%	305.80%	0.00%
Dividend Yield	-	-	1.09%	0.86%	0.93%	3.49%	0.37%	1.74%	0.72%	0.18%	0.46%	0.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,261.00
(-) Cash Dividends Paid (M)	9,280.29
(=) Cash Retained (M)	34,980.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,852.20	5,532.63	3,319.58
Cash Retained (M)	34,980.71	34,980.71	34,980.71
(-) Cash Required (M)	-8,852.20	-5,532.63	-3,319.58
(=) Excess Retained (M)	26,128.51	29,448.08	31,661.13
(/) Shares Outstanding (M)	4.64	4.64	4.64
(=) Excess Retained per Share	5,636.31	6,352.39	6,829.78
LTM Dividend per Share	2,001.90	2,001.90	2,001.90
(+) Excess Retained per Share	5,636.31	6,352.39	6,829.78
(=) Adjusted Dividend	7,638.20	8,354.29	8,831.67
WACC / Discount Rate	-21.75%	-21.75%	-21.75%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,611,660.96	$1,779,462.75	$1,898,809.68
Upside / Downside	974.44%	1,086.31%	1,165.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,261.00	47,137.97	50,201.94	53,465.06	56,940.29	60,641.41	62,460.65
Payout Ratio	20.97%	34.77%	48.58%	62.39%	76.19%	90.00%	92.50%
Projected Dividends (M)	9,280.29	16,391.64	24,388.26	33,355.18	43,384.77	54,577.27	57,776.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.75%	-21.75%	-21.75%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,750.49	20,947.18	21,143.87
Year 2 PV (M)	39,083.43	39,827.86	40,579.31
Year 3 PV (M)	67,667.64	69,610.14	71,589.46
Year 4 PV (M)	111,419.42	115,704.29	120,111.58
Year 5 PV (M)	177,435.83	186,006.05	194,904.26
PV of Terminal Value (M)	18,783,553.94	19,690,806.62	20,632,781.99
Equity Value (M)	19,199,910.75	20,122,902.13	21,081,110.47
Shares Outstanding (M)	4.64	4.64	4.64
Fair Value	$4,141,705.39	$4,340,808.31	$4,547,508.06
Upside / Downside	2,661.14%	2,793.87%	2,931.67%

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

Mode

Ticker

Industry

Sector

Miwon Commercial Co., Ltd. (002840.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener