DDM Analysis: 035890.KQ

Valuation Snapshot

Stable Growth	$13,404.17 - $32,962.26	$20,013.72
Multi-Stage	$16,113.77 - $17,698.80	$16,891.25
Blended Fair Value	$18,452.48
Current Price	$1,716.00
Upside	975.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.34%	0.00%	47.25	52.01	58.35	46.23	31.83	13.57	13.64	8.31	0.00	0.00
YoY Growth	-	-	-9.16%	-10.86%	26.21%	45.22%	134.63%	-0.49%	64.12%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.22%	3.86%	4.68%	2.42%	1.95%	1.75%	1.13%	0.74%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	117,279.30
(-) Cash Dividends Paid (M)	8,830.67
(=) Cash Retained (M)	108,448.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,455.86	14,659.91	8,795.95
Cash Retained (M)	108,448.64	108,448.64	108,448.64
(-) Cash Required (M)	-23,455.86	-14,659.91	-8,795.95
(=) Excess Retained (M)	84,992.78	93,788.73	99,652.69
(/) Shares Outstanding (M)	186.91	186.91	186.91
(=) Excess Retained per Share	454.72	501.78	533.15
LTM Dividend per Share	47.25	47.25	47.25
(+) Excess Retained per Share	454.72	501.78	533.15
(=) Adjusted Dividend	501.97	549.03	580.40
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$13,404.17	$20,013.72	$32,962.26
Upside / Downside	681.13%	1,066.30%	1,820.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	117,279.30	121,476.47	125,823.84	130,326.79	134,990.90	139,821.92	144,016.58
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	8,830.67	29,183.12	50,981.00	74,301.70	99,226.30	125,839.73	133,215.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	27,157.79	27,422.54	27,687.29
Year 2 PV (M)	44,150.31	45,015.31	45,888.71
Year 3 PV (M)	59,880.70	61,649.08	63,451.95
Year 4 PV (M)	74,417.93	77,362.52	80,393.65
Year 5 PV (M)	87,827.64	92,192.91	96,730.05
PV of Terminal Value (M)	2,718,421.73	2,853,534.60	2,993,967.23
Equity Value (M)	3,011,856.09	3,157,176.97	3,308,118.87
Shares Outstanding (M)	186.91	186.91	186.91
Fair Value	$16,113.77	$16,891.25	$17,698.80
Upside / Downside	839.03%	884.34%	931.40%

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

Seohee Construction Co., Ltd. (035890.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener