DDM Analysis: 003200.KS

Valuation Snapshot

Stable Growth	$14,782.47 - $25,410.54	$19,370.22
Multi-Stage	$27,913.96 - $30,699.60	$29,279.81
Blended Fair Value	$24,325.01
Current Price	$10,200.00
Upside	138.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.40%	1.96%	275.82	539.41	326.03	165.98	167.05	222.35	169.81	314.45	281.51	199.28
YoY Growth	-	-	-48.87%	65.45%	96.43%	-0.64%	-24.87%	30.94%	-46.00%	11.70%	41.27%	-12.24%
Dividend Yield	-	-	3.46%	5.96%	2.51%	1.43%	1.77%	4.83%	1.73%	2.93%	2.52%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,989.42
(-) Cash Dividends Paid (M)	7,981.99
(=) Cash Retained (M)	17,007.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,997.88	3,123.68	1,874.21
Cash Retained (M)	17,007.42	17,007.42	17,007.42
(-) Cash Required (M)	-4,997.88	-3,123.68	-1,874.21
(=) Excess Retained (M)	12,009.54	13,883.75	15,133.22
(/) Shares Outstanding (M)	21.22	21.22	21.22
(=) Excess Retained per Share	566.01	654.35	713.23
LTM Dividend per Share	376.19	376.19	376.19
(+) Excess Retained per Share	566.01	654.35	713.23
(=) Adjusted Dividend	942.21	1,030.54	1,089.43
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.04%	0.96%	1.96%
Fair Value	$14,782.47	$19,370.22	$25,410.54
Upside / Downside	44.93%	89.90%	149.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,989.42	25,230.16	25,473.23	25,718.63	25,966.41	26,216.56	27,003.06
Payout Ratio	31.94%	43.55%	55.16%	66.78%	78.39%	90.00%	92.50%
Projected Dividends (M)	7,981.99	10,988.54	14,052.28	17,174.03	20,354.62	23,594.91	24,977.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.04%	0.96%	1.96%
Year 1 PV (M)	10,231.55	10,333.90	10,436.25
Year 2 PV (M)	12,182.86	12,427.83	12,675.23
Year 3 PV (M)	13,863.60	14,283.84	14,712.48
Year 4 PV (M)	15,299.19	15,920.63	16,560.81
Year 5 PV (M)	16,512.96	17,355.60	18,232.30
PV of Terminal Value (M)	524,181.36	550,929.87	578,759.36
Equity Value (M)	592,271.52	621,251.67	651,376.43
Shares Outstanding (M)	21.22	21.22	21.22
Fair Value	$27,913.96	$29,279.81	$30,699.60
Upside / Downside	173.67%	187.06%	200.98%

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

Analysis Mode

Ticker

Industry

Sector

Ilshin Spinning Co.,Ltd (003200.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener