DDM Analysis: 039490.KS

Valuation Snapshot

Stable Growth	$2,298,600.12 - $7,438,095.30	$6,970,584.60
Multi-Stage	$973,495.97 - $1,065,817.31	$1,018,807.89
Blended Fair Value	$3,994,696.25
Current Price	$245,000.00
Upside	1,530.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.03%	27.16%	3,252.46	3,296.24	3,900.26	2,852.69	2,134.15	1,763.13	1,060.65	715.61	571.12	236.70
YoY Growth	-	-	-1.33%	-15.49%	36.72%	33.67%	21.04%	66.23%	48.22%	25.30%	141.28%	-19.54%
Dividend Yield	-	-	2.56%	2.75%	3.86%	2.89%	1.69%	2.52%	1.23%	0.66%	0.70%	0.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,013,067.64
(-) Cash Dividends Paid (M)	205,678.63
(=) Cash Retained (M)	807,389.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	202,613.53	126,633.46	75,980.07
Cash Retained (M)	807,389.01	807,389.01	807,389.01
(-) Cash Required (M)	-202,613.53	-126,633.46	-75,980.07
(=) Excess Retained (M)	604,775.49	680,755.56	731,408.94
(/) Shares Outstanding (M)	27.09	27.09	27.09
(=) Excess Retained per Share	22,327.36	25,132.42	27,002.46
LTM Dividend per Share	7,593.33	7,593.33	7,593.33
(+) Excess Retained per Share	22,327.36	25,132.42	27,002.46
(=) Adjusted Dividend	29,920.69	32,725.75	34,595.79
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,298,600.12	$6,970,584.60	$7,438,095.30
Upside / Downside	838.20%	2,745.14%	2,935.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,013,067.64	1,078,917.04	1,149,046.65	1,223,734.68	1,303,277.44	1,387,990.47	1,429,630.18
Payout Ratio	20.30%	34.24%	48.18%	62.12%	76.06%	90.00%	92.50%
Projected Dividends (M)	205,678.63	369,443.26	553,628.30	760,196.50	991,279.48	1,249,191.42	1,322,407.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	342,437.60	345,683.45	348,929.31
Year 2 PV (M)	475,648.00	484,707.75	493,852.98
Year 3 PV (M)	605,378.44	622,756.68	640,464.35
Year 4 PV (M)	731,696.36	759,835.34	788,778.23
Year 5 PV (M)	854,668.05	895,948.83	938,809.53
PV of Terminal Value (M)	23,359,013.58	24,487,262.67	25,658,692.51
Equity Value (M)	26,368,842.02	27,596,194.72	28,869,526.91
Shares Outstanding (M)	27.09	27.09	27.09
Fair Value	$973,495.97	$1,018,807.89	$1,065,817.31
Upside / Downside	297.35%	315.84%	335.03%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Kiwoom Securities Co., Ltd. (039490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener