DDM Analysis: 051900.KS

Valuation Snapshot

Stable Growth	$44,615.46 - $64,620.15	$54,334.34
Multi-Stage	$121,455.82 - $133,812.19	$127,510.39
Blended Fair Value	$90,922.37
Current Price	$319,500.00
Upside	-71.54%
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	-17.74%	-0.67%	3,260.17	5,299.32	10,975.93	10,155.94	10,716.72	8,653.03	8,824.02	7,309.35	5,092.43	3,691.59
YoY Growth	-	-	-38.48%	-51.72%	8.07%	-5.23%	23.85%	-1.94%	20.72%	43.53%	37.95%	5.91%
Dividend Yield	-	-	1.04%	1.31%	1.83%	1.18%	0.68%	0.77%	0.62%	0.61%	0.63%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115,569.14
(-) Cash Dividends Paid (M)	81,751.59
(=) Cash Retained (M)	33,817.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,113.83	14,446.14	8,667.69
Cash Retained (M)	33,817.56	33,817.56	33,817.56
(-) Cash Required (M)	-23,113.83	-14,446.14	-8,667.69
(=) Excess Retained (M)	10,703.73	19,371.42	25,149.87
(/) Shares Outstanding (M)	18.33	18.33	18.33
(=) Excess Retained per Share	584.02	1,056.94	1,372.23
LTM Dividend per Share	4,460.54	4,460.54	4,460.54
(+) Excess Retained per Share	584.02	1,056.94	1,372.23
(=) Adjusted Dividend	5,044.55	5,517.48	5,832.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Fair Value	$44,615.46	$54,334.34	$64,620.15
Upside / Downside	-86.04%	-82.99%	-79.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115,569.14	111,658.11	107,879.42	104,228.62	100,701.36	97,293.47	100,212.28
Payout Ratio	70.74%	74.59%	78.44%	82.30%	86.15%	90.00%	92.50%
Projected Dividends (M)	81,751.59	83,286.45	84,623.80	85,775.25	86,751.86	87,564.13	92,696.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Year 1 PV (M)	77,446.99	78,256.97	79,066.95
Year 2 PV (M)	73,173.34	74,711.91	76,266.50
Year 3 PV (M)	68,968.78	71,155.42	73,387.81
Year 4 PV (M)	64,863.37	67,619.73	70,463.03
Year 5 PV (M)	60,880.35	64,131.23	67,519.52
PV of Terminal Value (M)	1,880,679.05	1,981,103.35	2,085,772.52
Equity Value (M)	2,226,011.88	2,336,978.62	2,452,476.32
Shares Outstanding (M)	18.33	18.33	18.33
Fair Value	$121,455.82	$127,510.39	$133,812.19
Upside / Downside	-61.99%	-60.09%	-58.12%

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

LG H&H Co., Ltd. (051900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener