DDM Analysis: 004910.KS

Valuation Snapshot

Stable Growth	$6,228.11 - $13,371.20	$8,880.85
Multi-Stage	$8,601.62 - $9,433.72	$9,009.81
Blended Fair Value	$8,945.33
Current Price	$5,520.00
Upside	62.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.12%	-0.33%	185.15	92.57	92.13	184.27	191.32	95.65	239.13	382.60	239.15	191.29
YoY Growth	-	-	100.00%	0.48%	-50.00%	-3.69%	100.02%	-60.00%	-37.50%	59.99%	25.02%	0.00%
Dividend Yield	-	-	3.45%	1.55%	1.28%	2.11%	2.71%	2.25%	3.42%	4.28%	2.07%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,714.36
(-) Cash Dividends Paid (M)	2,046.91
(=) Cash Retained (M)	1,667.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	742.87	464.29	278.58
Cash Retained (M)	1,667.44	1,667.44	1,667.44
(-) Cash Required (M)	-742.87	-464.29	-278.58
(=) Excess Retained (M)	924.57	1,203.15	1,388.87
(/) Shares Outstanding (M)	10.98	10.98	10.98
(=) Excess Retained per Share	84.23	109.61	126.53
LTM Dividend per Share	186.48	186.48	186.48
(+) Excess Retained per Share	84.23	109.61	126.53
(=) Adjusted Dividend	270.71	296.09	313.01
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$6,228.11	$8,880.85	$13,371.20
Upside / Downside	12.83%	60.88%	142.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,714.36	3,827.66	3,944.41	4,064.73	4,188.72	4,316.49	4,445.98
Payout Ratio	55.11%	62.09%	69.06%	76.04%	83.02%	90.00%	92.50%
Projected Dividends (M)	2,046.91	2,376.46	2,724.20	3,090.95	3,477.54	3,884.84	4,112.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	2,210.05	2,231.71	2,253.36
Year 2 PV (M)	2,356.05	2,402.45	2,449.30
Year 3 PV (M)	2,486.04	2,559.85	2,635.09
Year 4 PV (M)	2,601.12	2,704.59	2,811.11
Year 5 PV (M)	2,702.30	2,837.32	2,977.69
PV of Terminal Value (M)	82,060.09	86,160.24	90,422.65
Equity Value (M)	94,415.66	98,896.14	103,549.20
Shares Outstanding (M)	10.98	10.98	10.98
Fair Value	$8,601.62	$9,009.81	$9,433.72
Upside / Downside	55.83%	63.22%	70.90%

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

Chokwang Paint Co., Ltd. (004910.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener