DDM Analysis: 268280.KS

Valuation Snapshot

Stable Growth	$184,970.70 - $347,661.52	$251,100.40
Multi-Stage	$301,968.40 - $331,934.00	$316,663.37
Blended Fair Value	$283,881.88
Current Price	$137,300.00
Upside	106.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.99%	0.00%	2,121.94	2,157.77	2,373.84	1,972.53	1,825.78	1,831.54	532.94	0.00	350.06	0.00
YoY Growth	-	-	-1.66%	-9.10%	20.35%	8.04%	-0.31%	243.67%	0.00%	-100.00%	0.00%	0.00%
Dividend Yield	-	-	1.42%	1.52%	1.72%	0.99%	1.08%	2.49%	0.79%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59,707.78
(-) Cash Dividends Paid (M)	13,605.65
(=) Cash Retained (M)	46,102.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,941.56	7,463.47	4,478.08
Cash Retained (M)	46,102.12	46,102.12	46,102.12
(-) Cash Required (M)	-11,941.56	-7,463.47	-4,478.08
(=) Excess Retained (M)	34,160.57	38,638.65	41,624.04
(/) Shares Outstanding (M)	4.86	4.86	4.86
(=) Excess Retained per Share	7,030.37	7,951.98	8,566.38
LTM Dividend per Share	2,800.09	2,800.09	2,800.09
(+) Excess Retained per Share	7,030.37	7,951.98	8,566.38
(=) Adjusted Dividend	9,830.46	10,752.07	11,366.47
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.99%	1.99%	2.99%
Fair Value	$184,970.70	$251,100.40	$347,661.52
Upside / Downside	34.72%	82.88%	153.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59,707.78	60,894.29	62,104.39	63,338.54	64,597.21	65,880.89	67,857.31
Payout Ratio	22.79%	36.23%	49.67%	63.11%	76.56%	90.00%	92.50%
Projected Dividends (M)	13,605.65	22,061.79	30,848.64	39,976.01	49,453.95	59,292.80	62,768.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.99%	1.99%	2.99%
Year 1 PV (M)	20,540.29	20,743.68	20,947.08
Year 2 PV (M)	26,740.37	27,272.57	27,810.02
Year 3 PV (M)	32,262.39	33,230.32	34,217.42
Year 4 PV (M)	37,158.97	38,652.81	40,191.24
Year 5 PV (M)	41,479.20	43,573.96	45,752.51
PV of Terminal Value (M)	1,309,083.25	1,375,193.95	1,443,949.03
Equity Value (M)	1,467,264.47	1,538,667.30	1,612,867.29
Shares Outstanding (M)	4.86	4.86	4.86
Fair Value	$301,968.40	$316,663.37	$331,934.00
Upside / Downside	119.93%	130.64%	141.76%

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

Miwon Specialty Chemical Co., Ltd. (268280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener