DDM Analysis: 004490.KS

Valuation Snapshot

Stable Growth	$733,649.84 - $2,000,331.55	$1,874,603.61
Multi-Stage	$276,418.17 - $302,789.11	$289,360.52
Blended Fair Value	$1,081,982.06
Current Price	$63,800.00
Upside	1,595.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.75%	8.53%	721.30	628.07	633.88	532.22	523.87	520.32	416.24	364.19	364.19	315.65
YoY Growth	-	-	14.84%	-0.92%	19.10%	1.59%	0.68%	25.00%	14.29%	0.00%	15.38%	-0.76%
Dividend Yield	-	-	1.11%	0.80%	1.14%	0.78%	0.67%	2.00%	0.89%	1.12%	0.99%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	132,831.57
(-) Cash Dividends Paid (M)	14,814.90
(=) Cash Retained (M)	118,016.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,566.31	16,603.95	9,962.37
Cash Retained (M)	118,016.67	118,016.67	118,016.67
(-) Cash Required (M)	-26,566.31	-16,603.95	-9,962.37
(=) Excess Retained (M)	91,450.36	101,412.73	108,054.31
(/) Shares Outstanding (M)	13.21	13.21	13.21
(=) Excess Retained per Share	6,924.78	7,679.15	8,182.06
LTM Dividend per Share	1,121.81	1,121.81	1,121.81
(+) Excess Retained per Share	6,924.78	7,679.15	8,182.06
(=) Adjusted Dividend	8,046.59	8,800.96	9,303.87
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$733,649.84	$1,874,603.61	$2,000,331.55
Upside / Downside	1,049.92%	2,838.25%	3,035.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	132,831.57	141,465.62	150,660.89	160,453.85	170,883.35	181,990.76	187,450.49
Payout Ratio	11.15%	26.92%	42.69%	58.46%	74.23%	90.00%	92.50%
Projected Dividends (M)	14,814.90	38,086.10	64,319.97	93,803.34	126,847.78	163,791.69	173,391.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	35,373.63	35,708.92	36,044.22
Year 2 PV (M)	55,484.53	56,541.36	57,608.15
Year 3 PV (M)	75,154.91	77,312.34	79,510.67
Year 4 PV (M)	94,391.96	98,022.01	101,755.76
Year 5 PV (M)	113,202.76	118,670.49	124,347.49
PV of Terminal Value (M)	3,276,839.70	3,435,112.28	3,599,442.33
Equity Value (M)	3,650,447.49	3,821,367.40	3,998,708.62
Shares Outstanding (M)	13.21	13.21	13.21
Fair Value	$276,418.17	$289,360.52	$302,789.11
Upside / Downside	333.26%	353.54%	374.59%

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

Sebang Global Battery Co., Ltd. (004490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener