DDM Analysis: 024110.KS

Valuation Snapshot

Stable Growth	$183,655.91 - $662,740.45	$584,338.26
Multi-Stage	$84,179.69 - $92,091.45	$88,063.12
Blended Fair Value	$336,200.69
Current Price	$19,460.00
Upside	1,627.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.91%	11.95%	968.78	1,125.39	929.29	613.98	610.43	632.19	612.48	473.63	456.02	425.26
YoY Growth	-	-	-13.92%	21.10%	51.36%	0.58%	-3.44%	3.22%	29.32%	3.86%	7.23%	35.73%
Dividend Yield	-	-	6.81%	8.46%	9.20%	5.66%	6.66%	8.43%	4.27%	3.09%	3.74%	3.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,702,818.00
(-) Cash Dividends Paid (M)	986,410.00
(=) Cash Retained (M)	1,716,408.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	540,563.60	337,852.25	202,711.35
Cash Retained (M)	1,716,408.00	1,716,408.00	1,716,408.00
(-) Cash Required (M)	-540,563.60	-337,852.25	-202,711.35
(=) Excess Retained (M)	1,175,844.40	1,378,555.75	1,513,696.65
(/) Shares Outstanding (M)	811.06	811.06	811.06
(=) Excess Retained per Share	1,449.76	1,699.69	1,866.32
LTM Dividend per Share	1,216.20	1,216.20	1,216.20
(+) Excess Retained per Share	1,449.76	1,699.69	1,866.32
(=) Adjusted Dividend	2,665.96	2,915.89	3,082.51
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$183,655.91	$584,338.26	$662,740.45
Upside / Downside	843.76%	2,902.77%	3,305.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,702,818.00	2,878,501.17	3,065,603.75	3,264,867.99	3,477,084.41	3,703,094.90	3,814,187.74
Payout Ratio	36.50%	47.20%	57.90%	68.60%	79.30%	90.00%	92.50%
Projected Dividends (M)	986,410.00	1,358,551.53	1,774,903.88	2,239,642.15	2,757,297.43	3,332,785.41	3,528,123.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,257,383.01	1,269,301.33	1,281,219.65
Year 2 PV (M)	1,520,399.72	1,549,359.07	1,578,591.61
Year 3 PV (M)	1,775,632.34	1,826,604.37	1,878,542.66
Year 4 PV (M)	2,023,249.78	2,101,058.26	2,181,089.67
Year 5 PV (M)	2,263,417.70	2,372,741.63	2,486,249.63
PV of Terminal Value (M)	59,434,777.63	62,305,499.62	65,286,090.89
Equity Value (M)	68,274,860.19	71,424,564.27	74,691,784.11
Shares Outstanding (M)	811.06	811.06	811.06
Fair Value	$84,179.69	$88,063.12	$92,091.45
Upside / Downside	332.58%	352.53%	373.23%

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

Industrial Bank of Korea (024110.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener