DDM Analysis: 004090.KS

Valuation Snapshot

Stable Growth	$172,115.11 - $202,780.76	$190,035.27
Multi-Stage	$35,065.70 - $38,429.23	$36,716.36
Blended Fair Value	$113,375.82
Current Price	$13,790.00
Upside	722.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	8.37%	114.54	105.00	105.78	76.93	73.37	73.37	100.96	75.83	66.44	51.15
YoY Growth	-	-	9.09%	-0.74%	37.50%	4.85%	0.00%	-27.33%	33.15%	14.13%	29.89%	-0.27%
Dividend Yield	-	-	0.94%	0.84%	1.03%	0.46%	0.55%	1.71%	1.63%	1.52%	1.18%	0.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,025.64
(-) Cash Dividends Paid (M)	1,662.01
(=) Cash Retained (M)	11,363.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,605.13	1,628.20	976.92
Cash Retained (M)	11,363.62	11,363.62	11,363.62
(-) Cash Required (M)	-2,605.13	-1,628.20	-976.92
(=) Excess Retained (M)	8,758.50	9,735.42	10,386.70
(/) Shares Outstanding (M)	12.77	12.77	12.77
(=) Excess Retained per Share	685.61	762.08	813.06
LTM Dividend per Share	130.10	130.10	130.10
(+) Excess Retained per Share	685.61	762.08	813.06
(=) Adjusted Dividend	815.71	892.18	943.17
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$172,115.11	$190,035.27	$202,780.76
Upside / Downside	1,148.12%	1,278.07%	1,370.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,025.64	13,872.30	14,774.00	15,734.31	16,757.04	17,846.25	18,381.64
Payout Ratio	12.76%	28.21%	43.66%	59.10%	74.55%	90.00%	92.50%
Projected Dividends (M)	1,662.01	3,913.05	6,449.70	9,299.58	12,492.70	16,061.63	17,003.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,658.23	3,692.91	3,727.58
Year 2 PV (M)	5,637.04	5,744.41	5,852.80
Year 3 PV (M)	7,598.56	7,816.68	8,038.95
Year 4 PV (M)	9,542.89	9,909.88	10,287.36
Year 5 PV (M)	11,470.15	12,024.16	12,599.38
PV of Terminal Value (M)	410,048.74	429,854.24	450,417.75
Equity Value (M)	447,955.61	469,042.29	490,923.82
Shares Outstanding (M)	12.77	12.77	12.77
Fair Value	$35,065.70	$36,716.36	$38,429.23
Upside / Downside	154.28%	166.25%	178.67%

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

Korea Petroleum Industries Company (004090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener