DDM Analysis: 007570.KS

Valuation Snapshot

Stable Growth	$2,805.82 - $3,784.94	$3,307.72
Multi-Stage	$8,681.66 - $9,626.82	$9,144.21
Blended Fair Value	$6,225.97
Current Price	$13,710.00
Upside	-54.59%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.55%	-7.61%	165.42	215.56	219.26	487.96	272.61	323.43	110.05	292.52	196.23	115.22
YoY Growth	-	-	-23.26%	-1.69%	-55.07%	79.00%	-15.71%	193.89%	-62.38%	49.07%	70.32%	-68.44%
Dividend Yield	-	-	1.67%	1.46%	1.30%	1.80%	0.82%	0.78%	0.38%	0.72%	0.52%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,262.02
(-) Cash Dividends Paid (M)	3,784.82
(=) Cash Retained (M)	7,477.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,252.40	1,407.75	844.65
Cash Retained (M)	7,477.20	7,477.20	7,477.20
(-) Cash Required (M)	-2,252.40	-1,407.75	-844.65
(=) Excess Retained (M)	5,224.79	6,069.44	6,632.55
(/) Shares Outstanding (M)	17.98	17.98	17.98
(=) Excess Retained per Share	290.59	337.57	368.89
LTM Dividend per Share	210.50	210.50	210.50
(+) Excess Retained per Share	290.59	337.57	368.89
(=) Adjusted Dividend	501.10	548.08	579.39
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-9.61%	-8.61%	-7.61%
Fair Value	$2,805.82	$3,307.72	$3,784.94
Upside / Downside	-79.53%	-75.87%	-72.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,262.02	10,292.33	9,406.13	8,596.24	7,856.08	7,179.65	7,395.04
Payout Ratio	33.61%	44.89%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	3,784.82	4,619.77	5,282.88	5,797.54	6,184.42	6,461.69	6,840.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-9.61%	-8.61%	-7.61%
Year 1 PV (M)	4,289.03	4,336.48	4,383.93
Year 2 PV (M)	4,553.53	4,654.84	4,757.27
Year 3 PV (M)	4,639.39	4,795.08	4,954.22
Year 4 PV (M)	4,594.67	4,801.40	5,015.03
Year 5 PV (M)	4,456.98	4,709.04	4,972.38
PV of Terminal Value (M)	133,560.50	141,113.82	149,005.08
Equity Value (M)	156,094.11	164,410.67	173,087.90
Shares Outstanding (M)	17.98	17.98	17.98
Fair Value	$8,681.66	$9,144.21	$9,626.82
Upside / Downside	-36.68%	-33.30%	-29.78%

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

Ilyang Pharmaceutical Co.,Ltd (007570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener