DDM Analysis: 051600.KS

Valuation Snapshot

Stable Growth	$50,054.47 - $101,989.04	$70,042.41
Multi-Stage	$75,971.31 - $83,260.88	$79,547.32
Blended Fair Value	$74,794.87
Current Price	$60,100.00
Upside	24.45%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.81%	3.57%	2,158.00	1,305.00	1,199.00	1,146.00	1,920.00	1,790.00	1,470.00	680.00	1,690.00	1,670.00
YoY Growth	-	-	65.36%	8.84%	4.62%	-40.31%	7.26%	21.77%	116.18%	-59.76%	1.20%	9.87%
Dividend Yield	-	-	5.16%	3.60%	3.17%	2.74%	6.10%	6.16%	4.21%	1.49%	2.71%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	131,439.21
(-) Cash Dividends Paid (M)	111,105.00
(=) Cash Retained (M)	20,334.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,287.84	16,429.90	9,857.94
Cash Retained (M)	20,334.21	20,334.21	20,334.21
(-) Cash Required (M)	-26,287.84	-16,429.90	-9,857.94
(=) Excess Retained (M)	-5,953.63	3,904.31	10,476.27
(/) Shares Outstanding (M)	45.00	45.00	45.00
(=) Excess Retained per Share	-132.30	86.76	232.81
LTM Dividend per Share	2,469.00	2,469.00	2,469.00
(+) Excess Retained per Share	-132.30	86.76	232.81
(=) Adjusted Dividend	2,336.70	2,555.76	2,701.81
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.67%	2.67%	3.67%
Fair Value	$50,054.47	$70,042.41	$101,989.04
Upside / Downside	-16.71%	16.54%	69.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	131,439.21	134,953.01	138,560.75	142,264.94	146,068.15	149,973.03	154,472.22
Payout Ratio	84.53%	85.62%	86.72%	87.81%	88.91%	90.00%	92.50%
Projected Dividends (M)	111,105.00	115,551.70	120,156.76	124,925.44	129,863.22	134,975.73	142,886.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.67%	2.67%	3.67%
Year 1 PV (M)	107,523.53	108,581.07	109,638.61
Year 2 PV (M)	104,040.51	106,097.14	108,173.90
Year 3 PV (M)	100,654.30	103,653.54	106,711.77
Year 4 PV (M)	97,363.18	101,250.50	105,253.07
Year 5 PV (M)	94,165.41	98,888.19	103,798.58
PV of Terminal Value (M)	2,914,961.82	3,061,158.87	3,213,163.85
Equity Value (M)	3,418,708.75	3,579,629.30	3,746,739.78
Shares Outstanding (M)	45.00	45.00	45.00
Fair Value	$75,971.31	$79,547.32	$83,260.88
Upside / Downside	26.41%	32.36%	38.54%

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

KEPCO Plant Service & Engineering Co.,Ltd. (051600.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener