DDM Analysis: 027410.KS

Valuation Snapshot

Stable Growth	$9,070.75 - $17,035.84	$12,310.08
Multi-Stage	$15,600.23 - $17,152.32	$16,361.33
Blended Fair Value	$14,335.71
Current Price	$3,930.00
Upside	264.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.72%	2.80%	133.42	110.20	123.73	110.20	110.20	34.95	67.53	414.90	317.03	193.49
YoY Growth	-	-	21.07%	-10.94%	12.28%	-0.01%	215.33%	-48.24%	-83.72%	30.87%	63.85%	91.24%
Dividend Yield	-	-	3.92%	2.90%	2.85%	2.07%	1.57%	0.95%	0.83%	3.17%	0.30%	0.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,751.91
(-) Cash Dividends Paid (M)	14,604.56
(=) Cash Retained (M)	43,147.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,550.38	7,218.99	4,331.39
Cash Retained (M)	43,147.35	43,147.35	43,147.35
(-) Cash Required (M)	-11,550.38	-7,218.99	-4,331.39
(=) Excess Retained (M)	31,596.97	35,928.36	38,815.96
(/) Shares Outstanding (M)	95.54	95.54	95.54
(=) Excess Retained per Share	330.73	376.07	406.29
LTM Dividend per Share	152.87	152.87	152.87
(+) Excess Retained per Share	330.73	376.07	406.29
(=) Adjusted Dividend	483.60	528.94	559.16
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Fair Value	$9,070.75	$12,310.08	$17,035.84
Upside / Downside	130.81%	213.23%	333.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,751.91	58,794.25	59,855.40	60,935.71	62,035.51	63,155.16	65,049.82
Payout Ratio	25.29%	38.23%	51.17%	64.12%	77.06%	90.00%	92.50%
Projected Dividends (M)	14,604.56	22,477.48	30,629.84	39,069.16	47,803.13	56,839.65	60,171.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Year 1 PV (M)	20,961.44	21,169.39	21,377.33
Year 2 PV (M)	26,637.40	27,168.51	27,704.87
Year 3 PV (M)	31,685.06	32,637.41	33,608.65
Year 4 PV (M)	36,153.50	37,609.59	39,109.21
Year 5 PV (M)	40,088.42	42,116.68	44,226.22
PV of Terminal Value (M)	1,334,865.90	1,402,403.03	1,472,646.52
Equity Value (M)	1,490,391.73	1,563,104.60	1,638,672.81
Shares Outstanding (M)	95.54	95.54	95.54
Fair Value	$15,600.23	$16,361.33	$17,152.32
Upside / Downside	296.95%	316.32%	336.45%

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

BGF Co., Ltd. (027410.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener