DDM Analysis: 004830.KS

Valuation Snapshot

Stable Growth	$51,542.20 - $101,396.56	$95,023.43
Multi-Stage	$15,537.93 - $17,019.49	$16,265.05
Blended Fair Value	$55,644.24
Current Price	$5,230.00
Upside	963.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.85%	-0.20%	44.99	46.31	47.96	45.91	20.65	20.65	20.65	45.91	20.65	45.91
YoY Growth	-	-	-2.85%	-3.44%	4.48%	122.25%	0.00%	0.00%	-55.01%	122.25%	-55.01%	0.00%
Dividend Yield	-	-	0.66%	0.52%	0.96%	0.48%	0.08%	0.93%	0.66%	1.20%	0.40%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,814.76
(-) Cash Dividends Paid (M)	1,536.30
(=) Cash Retained (M)	6,278.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,562.95	976.85	586.11
Cash Retained (M)	6,278.46	6,278.46	6,278.46
(-) Cash Required (M)	-1,562.95	-976.85	-586.11
(=) Excess Retained (M)	4,715.51	5,301.61	5,692.35
(/) Shares Outstanding (M)	15.33	15.33	15.33
(=) Excess Retained per Share	307.65	345.89	371.38
LTM Dividend per Share	100.23	100.23	100.23
(+) Excess Retained per Share	307.65	345.89	371.38
(=) Adjusted Dividend	407.88	446.12	471.61
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$51,542.20	$95,023.43	$101,396.56
Upside / Downside	885.51%	1,716.89%	1,838.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,814.76	8,322.72	8,863.70	9,439.84	10,053.43	10,706.90	11,028.11
Payout Ratio	19.66%	33.73%	47.80%	61.86%	75.93%	90.00%	92.50%
Projected Dividends (M)	1,536.30	2,807.02	4,236.44	5,839.83	7,633.75	9,636.21	10,201.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,615.01	2,639.79	2,664.58
Year 2 PV (M)	3,676.68	3,746.71	3,817.40
Year 3 PV (M)	4,721.51	4,857.05	4,995.16
Year 4 PV (M)	5,749.72	5,970.83	6,198.27
Year 5 PV (M)	6,761.48	7,088.07	7,427.15
PV of Terminal Value (M)	214,634.05	225,000.95	235,764.62
Equity Value (M)	238,158.44	249,303.40	260,867.17
Shares Outstanding (M)	15.33	15.33	15.33
Fair Value	$15,537.93	$16,265.05	$17,019.49
Upside / Downside	197.09%	211.00%	225.42%

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

Duksung Co., Ltd. (004830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener