DDM Analysis: 007210.KS

Valuation Snapshot

Stable Growth	$19,965.46 - $58,244.26	$54,583.40
Multi-Stage	$7,901.33 - $8,652.43	$8,269.97
Blended Fair Value	$31,426.68
Current Price	$2,185.00
Upside	1,338.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.81%	0.92%	68.74	40.28	21.10	15.95	3.37	12.42	31.97	42.67	72.45	75.77
YoY Growth	-	-	70.64%	90.89%	32.27%	373.41%	-72.86%	-61.16%	-25.08%	-41.11%	-4.39%	20.78%
Dividend Yield	-	-	3.17%	1.74%	0.97%	0.43%	0.12%	1.10%	1.10%	1.12%	1.85%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,401.31
(-) Cash Dividends Paid (M)	2,922.79
(=) Cash Retained (M)	13,478.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,280.26	2,050.16	1,230.10
Cash Retained (M)	13,478.51	13,478.51	13,478.51
(-) Cash Required (M)	-3,280.26	-2,050.16	-1,230.10
(=) Excess Retained (M)	10,198.25	11,428.35	12,248.42
(/) Shares Outstanding (M)	56.00	56.00	56.00
(=) Excess Retained per Share	182.10	204.07	218.71
LTM Dividend per Share	52.19	52.19	52.19
(+) Excess Retained per Share	182.10	204.07	218.71
(=) Adjusted Dividend	234.29	256.26	270.90
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,965.46	$54,583.40	$58,244.26
Upside / Downside	813.75%	2,398.10%	2,565.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,401.31	17,467.39	18,602.77	19,811.95	21,099.73	22,471.21	23,145.35
Payout Ratio	17.82%	32.26%	46.69%	61.13%	75.56%	90.00%	92.50%
Projected Dividends (M)	2,922.79	5,634.35	8,686.06	12,110.69	15,943.82	20,224.09	21,409.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,229.10	5,278.67	5,328.23
Year 2 PV (M)	7,481.52	7,624.03	7,767.87
Year 3 PV (M)	9,680.99	9,958.89	10,242.07
Year 4 PV (M)	11,828.42	12,283.31	12,751.19
Year 5 PV (M)	13,924.74	14,597.31	15,295.62
PV of Terminal Value (M)	394,347.51	413,394.64	433,170.75
Equity Value (M)	442,492.28	463,136.85	484,555.74
Shares Outstanding (M)	56.00	56.00	56.00
Fair Value	$7,901.33	$8,269.97	$8,652.43
Upside / Downside	261.62%	278.49%	295.99%

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

Byucksan Corporation (007210.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener