DDM Analysis: 069620.KS

Valuation Snapshot

Stable Growth	$126,424.30 - $281,157.28	$182,507.12
Multi-Stage	$135,087.36 - $148,205.93	$141,523.31
Blended Fair Value	$162,015.22
Current Price	$144,000.00
Upside	12.51%
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	4.56%	-0.64%	672.79	632.57	577.26	561.28	538.23	538.23	538.23	538.23	627.94	627.94
YoY Growth	-	-	6.36%	9.58%	2.85%	4.28%	0.00%	0.00%	0.00%	-14.29%	0.00%	-12.50%
Dividend Yield	-	-	0.60%	0.51%	0.55%	0.34%	0.40%	0.64%	0.29%	0.27%	0.75%	0.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,099.60
(-) Cash Dividends Paid (M)	7,358.60
(=) Cash Retained (M)	67,741.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,019.92	9,387.45	5,632.47
Cash Retained (M)	67,741.00	67,741.00	67,741.00
(-) Cash Required (M)	-15,019.92	-9,387.45	-5,632.47
(=) Excess Retained (M)	52,721.08	58,353.55	62,108.53
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	4,582.35	5,071.91	5,398.28
LTM Dividend per Share	639.59	639.59	639.59
(+) Excess Retained per Share	4,582.35	5,071.91	5,398.28
(=) Adjusted Dividend	5,221.94	5,711.49	6,037.86
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$126,424.30	$182,507.12	$281,157.28
Upside / Downside	-12.21%	26.74%	95.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,099.60	78,121.76	81,265.54	84,535.83	87,937.72	91,476.51	94,220.80
Payout Ratio	9.80%	25.84%	41.88%	57.92%	73.96%	90.00%	92.50%
Projected Dividends (M)	7,358.60	20,185.70	34,033.26	48,962.63	65,038.46	82,328.85	87,154.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	18,635.09	18,815.97	18,996.85
Year 2 PV (M)	29,005.41	29,571.22	30,142.50
Year 3 PV (M)	38,523.69	39,656.40	40,811.10
Year 4 PV (M)	47,241.23	49,102.29	51,017.80
Year 5 PV (M)	55,206.56	57,938.38	60,777.29
PV of Terminal Value (M)	1,365,601.90	1,433,176.84	1,503,400.77
Equity Value (M)	1,554,213.88	1,628,261.10	1,705,146.32
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$135,087.36	$141,523.31	$148,205.93
Upside / Downside	-6.19%	-1.72%	2.92%

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

Daewoong pharmaceutical Co.,Ltd (069620.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener