DDM Analysis: 000050.KS

Valuation Snapshot

Stable Growth	$21,745.96 - $37,220.94	$28,445.22
Multi-Stage	$40,638.54 - $44,740.09	$42,649.41
Blended Fair Value	$35,547.32
Current Price	$7,090.00
Upside	401.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.60%	17.44%	124.79	124.78	125.43	130.29	132.48	135.27	197.99	197.99	137.49	55.00
YoY Growth	-	-	0.00%	-0.51%	-3.74%	-1.65%	-2.06%	-31.68%	0.00%	44.00%	150.00%	120.00%
Dividend Yield	-	-	1.92%	1.49%	1.17%	0.82%	1.00%	1.74%	1.93%	1.41%	0.93%	0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,619.83
(-) Cash Dividends Paid (M)	3,732.43
(=) Cash Retained (M)	39,887.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,723.97	5,452.48	3,271.49
Cash Retained (M)	39,887.40	39,887.40	39,887.40
(-) Cash Required (M)	-8,723.97	-5,452.48	-3,271.49
(=) Excess Retained (M)	31,163.43	34,434.92	36,615.91
(/) Shares Outstanding (M)	24.92	24.92	24.92
(=) Excess Retained per Share	1,250.30	1,381.56	1,469.06
LTM Dividend per Share	149.75	149.75	149.75
(+) Excess Retained per Share	1,250.30	1,381.56	1,469.06
(=) Adjusted Dividend	1,400.05	1,531.30	1,618.81
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.10%	0.90%	1.90%
Fair Value	$21,745.96	$28,445.22	$37,220.94
Upside / Downside	206.71%	301.20%	424.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,619.83	44,013.51	44,410.74	44,811.56	45,216.00	45,624.09	46,992.81
Payout Ratio	8.56%	24.85%	41.13%	57.42%	73.71%	90.00%	92.50%
Projected Dividends (M)	3,732.43	10,935.32	18,267.93	25,732.01	33,329.32	41,061.68	43,468.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.10%	0.90%	1.90%
Year 1 PV (M)	10,181.97	10,283.89	10,385.81
Year 2 PV (M)	15,837.63	16,156.28	16,478.10
Year 3 PV (M)	20,771.84	21,401.86	22,044.50
Year 4 PV (M)	25,051.18	26,069.36	27,118.28
Year 5 PV (M)	28,736.83	30,204.15	31,730.81
PV of Terminal Value (M)	912,326.11	958,910.22	1,007,378.10
Equity Value (M)	1,012,905.55	1,063,025.77	1,115,135.60
Shares Outstanding (M)	24.92	24.92	24.92
Fair Value	$40,638.54	$42,649.41	$44,740.09
Upside / Downside	473.18%	501.54%	531.03%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kyungbangco.Ltd (000050.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener