DDM Analysis: 002170.KS

Valuation Snapshot

Stable Growth	$45,624.89 - $70,161.18	$57,051.13
Multi-Stage	$101,747.82 - $112,082.76	$106,813.34
Blended Fair Value	$81,932.23
Current Price	$54,900.00
Upside	49.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.14%	6.38%	1,574.22	1,599.44	1,342.68	1,342.68	1,076.02	928.34	848.18	848.18	932.99	848.18
YoY Growth	-	-	-1.58%	19.12%	0.00%	24.78%	15.91%	9.45%	0.00%	-9.09%	10.00%	0.00%
Dividend Yield	-	-	3.33%	3.16%	2.61%	2.25%	1.54%	2.06%	1.59%	1.83%	1.78%	1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,276.83
(-) Cash Dividends Paid (M)	3,992.59
(=) Cash Retained (M)	9,284.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,655.37	1,659.60	995.76
Cash Retained (M)	9,284.24	9,284.24	9,284.24
(-) Cash Required (M)	-2,655.37	-1,659.60	-995.76
(=) Excess Retained (M)	6,628.88	7,624.64	8,288.48
(/) Shares Outstanding (M)	2.65	2.65	2.65
(=) Excess Retained per Share	2,498.87	2,874.24	3,124.49
LTM Dividend per Share	1,505.07	1,505.07	1,505.07
(+) Excess Retained per Share	2,498.87	2,874.24	3,124.49
(=) Adjusted Dividend	4,003.94	4,379.31	4,629.56
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.08%	-1.08%	-0.08%
Fair Value	$45,624.89	$57,051.13	$70,161.18
Upside / Downside	-16.89%	3.92%	27.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,276.83	13,133.03	12,990.78	12,850.08	12,710.90	12,573.23	12,950.42
Payout Ratio	30.07%	42.06%	54.04%	66.03%	78.01%	90.00%	92.50%
Projected Dividends (M)	3,992.59	5,523.42	7,020.62	8,484.74	9,916.33	11,315.90	11,979.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-2.08%	-1.08%	-0.08%
Year 1 PV (M)	5,133.40	5,185.83	5,238.25
Year 2 PV (M)	6,064.15	6,188.65	6,314.41
Year 3 PV (M)	6,811.31	7,022.13	7,237.27
Year 4 PV (M)	7,398.44	7,705.33	8,021.68
Year 5 PV (M)	7,846.49	8,255.43	8,681.25
PV of Terminal Value (M)	236,657.72	248,991.71	261,834.68
Equity Value (M)	269,911.52	283,349.09	297,327.53
Shares Outstanding (M)	2.65	2.65	2.65
Fair Value	$101,747.82	$106,813.34	$112,082.76
Upside / Downside	85.33%	94.56%	104.16%

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

Samyang Tongsang Co., Ltd (002170.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener