DDM Analysis: 007690.KS

Valuation Snapshot

Stable Growth	$462,702.05 - $545,559.89	$511,075.26
Multi-Stage	$862,531.39 - $950,592.77	$905,704.50
Blended Fair Value	$708,389.88
Current Price	$35,150.00
Upside	1,915.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.32%	5.34%	1,124.72	1,335.78	2,136.16	734.44	938.28	955.29	970.62	800.38	996.71	669.01
YoY Growth	-	-	-15.80%	-37.47%	190.86%	-21.72%	-1.78%	-1.58%	21.27%	-19.70%	48.98%	0.07%
Dividend Yield	-	-	3.84%	3.59%	4.67%	1.30%	1.82%	3.29%	2.63%	1.78%	2.70%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,399.07
(-) Cash Dividends Paid (M)	5,004.32
(=) Cash Retained (M)	20,394.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,079.81	3,174.88	1,904.93
Cash Retained (M)	20,394.75	20,394.75	20,394.75
(-) Cash Required (M)	-5,079.81	-3,174.88	-1,904.93
(=) Excess Retained (M)	15,314.94	17,219.87	18,489.82
(/) Shares Outstanding (M)	8.90	8.90	8.90
(=) Excess Retained per Share	1,721.02	1,935.09	2,077.80
LTM Dividend per Share	562.36	562.36	562.36
(+) Excess Retained per Share	1,721.02	1,935.09	2,077.80
(=) Adjusted Dividend	2,283.38	2,497.45	2,640.16
WACC / Discount Rate	-19.19%	-19.19%	-19.19%
Growth Rate	1.32%	2.32%	3.32%
Fair Value	$462,702.05	$511,075.26	$545,559.89
Upside / Downside	1,216.36%	1,353.98%	1,452.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,399.07	25,988.18	26,590.95	27,207.70	27,838.75	28,484.45	29,338.98
Payout Ratio	19.70%	33.76%	47.82%	61.88%	75.94%	90.00%	92.50%
Projected Dividends (M)	5,004.32	8,774.18	12,716.23	16,836.42	21,140.90	25,636.00	27,138.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-19.19%	-19.19%	-19.19%
Growth Rate	1.32%	2.32%	3.32%
Year 1 PV (M)	10,751.21	10,857.32	10,963.43
Year 2 PV (M)	19,092.35	19,471.09	19,853.54
Year 3 PV (M)	30,974.29	31,900.50	32,844.99
Year 4 PV (M)	47,656.87	49,566.35	51,532.66
Year 5 PV (M)	70,811.32	74,375.44	78,081.66
PV of Terminal Value (M)	7,496,165.15	7,873,467.21	8,265,811.11
Equity Value (M)	7,675,451.18	8,059,637.92	8,459,087.39
Shares Outstanding (M)	8.90	8.90	8.90
Fair Value	$862,531.39	$905,704.50	$950,592.77
Upside / Downside	2,353.86%	2,476.68%	2,604.39%

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

Kukdo Chemical Co., Ltd. (007690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener