DDM Analysis: 033530.KS

Valuation Snapshot

Stable Growth	$200,838.96 - $490,932.87	$460,075.99
Multi-Stage	$70,062.84 - $76,766.50	$73,352.78
Blended Fair Value	$266,714.39
Current Price	$6,060.00
Upside	4,301.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	32.89%	0.19%	150.04	100.03	100.03	49.77	40.08	36.20	71.10	144.27	182.31	110.41
YoY Growth	-	-	50.00%	0.00%	100.98%	24.17%	10.74%	-49.09%	-50.71%	-20.87%	65.13%	-25.00%
Dividend Yield	-	-	3.75%	1.69%	1.57%	0.65%	0.44%	1.22%	1.03%	1.77%	1.86%	1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,763.17
(-) Cash Dividends Paid (M)	4,403.06
(=) Cash Retained (M)	62,360.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,352.63	8,345.40	5,007.24
Cash Retained (M)	62,360.11	62,360.11	62,360.11
(-) Cash Required (M)	-13,352.63	-8,345.40	-5,007.24
(=) Excess Retained (M)	49,007.47	54,014.71	57,352.87
(/) Shares Outstanding (M)	27.05	27.05	27.05
(=) Excess Retained per Share	1,812.04	1,997.18	2,120.61
LTM Dividend per Share	162.80	162.80	162.80
(+) Excess Retained per Share	1,812.04	1,997.18	2,120.61
(=) Adjusted Dividend	1,974.84	2,159.98	2,283.41
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$200,838.96	$460,075.99	$490,932.87
Upside / Downside	3,214.17%	7,492.01%	8,001.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,763.17	71,102.77	75,724.45	80,646.54	85,888.57	91,471.32	94,215.46
Payout Ratio	6.60%	23.28%	39.96%	56.64%	73.32%	90.00%	92.50%
Projected Dividends (M)	4,403.06	16,549.91	30,257.24	45,676.60	62,972.65	82,324.19	87,149.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,388.50	15,534.37	15,680.23
Year 2 PV (M)	26,159.59	26,657.86	27,160.83
Year 3 PV (M)	36,719.47	37,773.55	38,847.62
Year 4 PV (M)	47,071.21	48,881.44	50,743.38
Year 5 PV (M)	57,217.88	59,981.52	62,850.94
PV of Terminal Value (M)	1,712,327.82	1,795,033.90	1,880,905.33
Equity Value (M)	1,894,884.47	1,983,862.63	2,076,188.32
Shares Outstanding (M)	27.05	27.05	27.05
Fair Value	$70,062.84	$73,352.78	$76,766.50
Upside / Downside	1,056.15%	1,110.44%	1,166.77%

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

Sjg Sejong Co. Ltd. (033530.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener