DDM Analysis: 021240.KS

Valuation Snapshot

Stable Growth	$520,316.20 - $1,585,774.03	$1,486,057.09
Multi-Stage	$233,937.17 - $256,171.94	$244,849.45
Blended Fair Value	$865,453.27
Current Price	$98,500.00
Upside	778.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.73%	-2.30%	1,363.73	1,313.22	1,262.57	1,212.07	0.00	3,618.34	3,214.20	5,696.73	2,896.04	2,065.17
YoY Growth	-	-	3.85%	4.01%	4.17%	0.00%	-100.00%	12.57%	-43.58%	96.71%	40.23%	20.01%
Dividend Yield	-	-	1.68%	2.30%	2.40%	1.77%	0.00%	6.26%	3.37%	6.34%	3.01%	2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	574,642.38
(-) Cash Dividends Paid (M)	189,121.02
(=) Cash Retained (M)	385,521.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	114,928.48	71,830.30	43,098.18
Cash Retained (M)	385,521.36	385,521.36	385,521.36
(-) Cash Required (M)	-114,928.48	-71,830.30	-43,098.18
(=) Excess Retained (M)	270,592.88	313,691.06	342,423.18
(/) Shares Outstanding (M)	71.83	71.83	71.83
(=) Excess Retained per Share	3,766.96	4,366.93	4,766.92
LTM Dividend per Share	2,632.78	2,632.78	2,632.78
(+) Excess Retained per Share	3,766.96	4,366.93	4,766.92
(=) Adjusted Dividend	6,399.74	6,999.71	7,399.70
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Fair Value	$520,316.20	$1,486,057.09	$1,585,774.03
Upside / Downside	428.24%	1,408.69%	1,509.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	574,642.38	609,990.34	647,512.67	687,343.10	729,623.62	774,504.94	797,740.09
Payout Ratio	32.91%	44.33%	55.75%	67.16%	78.58%	90.00%	92.50%
Projected Dividends (M)	189,121.02	270,401.80	360,966.61	461,650.09	573,354.41	697,054.45	737,909.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Year 1 PV (M)	251,637.38	254,030.48	256,423.57
Year 2 PV (M)	312,606.64	318,580.75	324,611.42
Year 3 PV (M)	372,057.16	382,773.34	393,693.33
Year 4 PV (M)	430,016.86	446,609.71	463,678.19
Year 5 PV (M)	486,513.17	510,091.35	534,574.94
PV of Terminal Value (M)	14,951,635.88	15,676,245.88	16,428,681.25
Equity Value (M)	16,804,467.08	17,588,331.51	18,401,662.71
Shares Outstanding (M)	71.83	71.83	71.83
Fair Value	$233,937.17	$244,849.45	$256,171.94
Upside / Downside	137.50%	148.58%	160.07%

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

COWAY Co., Ltd. (021240.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener