DDM Analysis: 041830.KQ

Valuation Snapshot

Stable Growth	$2,364.89 - $2,852.73	$2,641.91
Multi-Stage	$1,403.23 - $1,475.02	$1,438.71
Blended Fair Value	$2,040.31
Current Price	$23,850.00
Upside	-91.45%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.05%	23.68%	357.98	306.84	204.56	143.19	146.21	126.91	127.03	106.88	85.50	64.13
YoY Growth	-	-	16.67%	50.00%	42.86%	-2.07%	15.21%	-0.09%	18.85%	25.00%	33.33%	50.00%
Dividend Yield	-	-	1.61%	1.04%	0.70%	0.51%	0.72%	0.80%	0.57%	0.21%	0.37%	0.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,623.36
(-) Cash Dividends Paid (M)	5,043.18
(=) Cash Retained (M)	25,580.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,124.67	3,827.92	2,296.75
Cash Retained (M)	25,580.18	25,580.18	25,580.18
(-) Cash Required (M)	-6,124.67	-3,827.92	-2,296.75
(=) Excess Retained (M)	19,455.51	21,752.26	23,283.43
(/) Shares Outstanding (M)	12.74	12.74	12.74
(=) Excess Retained per Share	1,527.54	1,707.87	1,828.09
LTM Dividend per Share	395.96	395.96	395.96
(+) Excess Retained per Share	1,527.54	1,707.87	1,828.09
(=) Adjusted Dividend	1,923.50	2,103.83	2,224.05
WACC / Discount Rate	91.31%	91.31%	91.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,364.89	$2,641.91	$2,852.73
Upside / Downside	-90.08%	-88.92%	-88.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,623.36	32,613.88	34,733.78	36,991.48	39,395.92	41,956.66	43,215.36
Payout Ratio	16.47%	31.17%	45.88%	60.59%	75.29%	90.00%	92.50%
Projected Dividends (M)	5,043.18	10,167.29	15,936.22	22,412.16	29,662.64	37,760.99	39,974.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	91.31%	91.31%	91.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,264.68	5,314.58	5,364.49
Year 2 PV (M)	4,272.87	4,354.25	4,436.41
Year 3 PV (M)	3,111.61	3,200.93	3,291.95
Year 4 PV (M)	2,132.45	2,214.45	2,298.80
Year 5 PV (M)	1,405.65	1,473.55	1,544.04
PV of Terminal Value (M)	1,685.04	1,766.42	1,850.93
Equity Value (M)	17,872.29	18,324.19	18,786.61
Shares Outstanding (M)	12.74	12.74	12.74
Fair Value	$1,403.23	$1,438.71	$1,475.02
Upside / Downside	-94.12%	-93.97%	-93.82%

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

InBody Co.,Ltd (041830.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener