DDM Analysis: 013580.KS

Valuation Snapshot

Stable Growth	$345,081.27 - $1,277,620.63	$1,048,270.08
Multi-Stage	$184,448.70 - $202,222.69	$193,170.53
Blended Fair Value	$620,720.30
Current Price	$20,600.00
Upside	2,913.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-20.60%	41.41%	512.74	499.88	799.80	599.85	599.85	1,625.02	169.46	71.83	0.00	0.00
YoY Growth	-	-	2.57%	-37.50%	33.33%	0.00%	-63.09%	858.94%	135.91%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	4.01%	3.51%	4.62%	1.48%	1.89%	12.40%	0.68%	0.39%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,265.48
(-) Cash Dividends Paid (M)	3,543.12
(=) Cash Retained (M)	53,722.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,453.10	7,158.19	4,294.91
Cash Retained (M)	53,722.36	53,722.36	53,722.36
(-) Cash Required (M)	-11,453.10	-7,158.19	-4,294.91
(=) Excess Retained (M)	42,269.27	46,564.18	49,427.45
(/) Shares Outstanding (M)	8.86	8.86	8.86
(=) Excess Retained per Share	4,770.80	5,255.55	5,578.72
LTM Dividend per Share	399.90	399.90	399.90
(+) Excess Retained per Share	4,770.80	5,255.55	5,578.72
(=) Adjusted Dividend	5,170.70	5,655.45	5,978.62
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Fair Value	$345,081.27	$1,048,270.08	$1,277,620.63
Upside / Downside	1,575.15%	4,988.69%	6,102.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,265.48	60,615.01	64,160.47	67,913.29	71,885.63	76,090.31	78,373.02
Payout Ratio	6.19%	22.95%	39.71%	56.47%	73.24%	90.00%	92.50%
Projected Dividends (M)	3,543.12	13,910.99	25,479.60	38,353.95	52,647.19	68,481.28	72,495.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	4.85%	5.85%	6.85%
Year 1 PV (M)	12,948.27	13,071.76	13,195.25
Year 2 PV (M)	22,074.95	22,498.03	22,925.14
Year 3 PV (M)	30,929.34	31,822.77	32,733.25
Year 4 PV (M)	39,517.48	41,046.78	42,620.04
Year 5 PV (M)	47,845.32	50,170.88	52,586.01
PV of Terminal Value (M)	1,480,900.15	1,552,880.67	1,627,633.32
Equity Value (M)	1,634,215.49	1,711,490.90	1,791,693.02
Shares Outstanding (M)	8.86	8.86	8.86
Fair Value	$184,448.70	$193,170.53	$202,222.69
Upside / Downside	795.38%	837.72%	881.66%

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

Kyeryong Construction Industrial Co., Ltd. (013580.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener