DDM Analysis: 107590.KS

Valuation Snapshot

Stable Growth	$891,610.07 - $2,071,704.00	$1,941,490.04
Multi-Stage	$302,843.80 - $331,685.60	$316,998.93
Blended Fair Value	$1,129,244.49
Current Price	$70,400.00
Upside	1,504.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.96%	6.74%	1,493.11	1,395.07	1,013.36	4,530.70	9,563.41	402.77	0.00	1,557.17	734.50	4,660.40
YoY Growth	-	-	7.03%	37.67%	-77.63%	-52.62%	2,274.42%	0.00%	-100.00%	112.00%	-84.24%	499.18%
Dividend Yield	-	-	2.05%	1.79%	1.02%	3.20%	8.54%	0.99%	0.00%	3.48%	1.37%	14.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,123.44
(-) Cash Dividends Paid (M)	4,598.62
(=) Cash Retained (M)	19,524.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,824.69	3,015.43	1,809.26
Cash Retained (M)	19,524.82	19,524.82	19,524.82
(-) Cash Required (M)	-4,824.69	-3,015.43	-1,809.26
(=) Excess Retained (M)	14,700.13	16,509.39	17,715.56
(/) Shares Outstanding (M)	2.32	2.32	2.32
(=) Excess Retained per Share	6,347.89	7,129.18	7,650.03
LTM Dividend per Share	1,985.80	1,985.80	1,985.80
(+) Excess Retained per Share	6,347.89	7,129.18	7,650.03
(=) Adjusted Dividend	8,333.69	9,114.98	9,635.83
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$891,610.07	$1,941,490.04	$2,071,704.00
Upside / Downside	1,166.49%	2,657.80%	2,842.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,123.44	25,691.46	27,361.41	29,139.90	31,033.99	33,051.20	34,042.74
Payout Ratio	19.06%	33.25%	47.44%	61.63%	75.81%	90.00%	92.50%
Projected Dividends (M)	4,598.62	8,542.48	12,979.62	17,957.50	23,527.67	29,746.08	31,489.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,946.83	8,022.16	8,097.48
Year 2 PV (M)	11,232.65	11,446.60	11,662.57
Year 3 PV (M)	14,456.92	14,871.93	15,294.80
Year 4 PV (M)	17,620.52	18,298.16	18,995.15
Year 5 PV (M)	20,724.29	21,725.28	22,764.58
PV of Terminal Value (M)	629,329.31	659,726.15	691,286.35
Equity Value (M)	701,310.52	734,090.27	768,100.93
Shares Outstanding (M)	2.32	2.32	2.32
Fair Value	$302,843.80	$316,998.93	$331,685.60
Upside / Downside	330.18%	350.28%	371.14%

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

Ticker

Industry

Sector

Miwon Holdings Co., Ltd. (107590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener