DDM Analysis: 028100.KS

Valuation Snapshot

Stable Growth	$16,466.30 - $29,473.90	$21,930.26
Multi-Stage	$28,714.63 - $31,548.74	$30,104.46
Blended Fair Value	$26,017.36
Current Price	$15,080.00
Upside	72.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.56%	13.11%	519.37	530.79	371.55	64.95	173.19	173.19	173.19	173.19	151.54	151.54
YoY Growth	-	-	-2.15%	42.86%	472.09%	-62.50%	0.00%	0.00%	0.00%	14.29%	0.00%	0.00%
Dividend Yield	-	-	4.02%	4.15%	2.99%	0.36%	0.94%	1.30%	0.98%	1.33%	1.26%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,656.93
(-) Cash Dividends Paid (M)	6,550.60
(=) Cash Retained (M)	9,106.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,131.39	1,957.12	1,174.27
Cash Retained (M)	9,106.33	9,106.33	9,106.33
(-) Cash Required (M)	-3,131.39	-1,957.12	-1,174.27
(=) Excess Retained (M)	5,974.94	7,149.21	7,932.06
(/) Shares Outstanding (M)	13.05	13.05	13.05
(=) Excess Retained per Share	457.88	547.87	607.86
LTM Dividend per Share	502.00	502.00	502.00
(+) Excess Retained per Share	457.88	547.87	607.86
(=) Adjusted Dividend	959.88	1,049.87	1,109.86
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Fair Value	$16,466.30	$21,930.26	$29,473.90
Upside / Downside	9.19%	45.43%	95.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,656.93	15,900.91	16,148.69	16,400.33	16,655.90	16,915.44	17,422.91
Payout Ratio	41.84%	51.47%	61.10%	70.74%	80.37%	90.00%	92.50%
Projected Dividends (M)	6,550.60	8,184.31	9,867.34	11,600.83	13,385.96	15,223.90	16,116.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.56%	1.56%	2.56%
Year 1 PV (M)	7,614.83	7,690.56	7,766.29
Year 2 PV (M)	8,541.95	8,712.68	8,885.11
Year 3 PV (M)	9,343.82	9,625.36	9,912.50
Year 4 PV (M)	10,031.44	10,436.46	10,853.62
Year 5 PV (M)	10,614.95	11,153.36	11,713.39
PV of Terminal Value (M)	328,551.73	345,216.28	362,550.26
Equity Value (M)	374,698.73	392,834.70	411,681.17
Shares Outstanding (M)	13.05	13.05	13.05
Fair Value	$28,714.63	$30,104.46	$31,548.74
Upside / Downside	90.42%	99.63%	109.21%

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

Dong-Ah Geological Engineering Company Ltd. (028100.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener