DDM Analysis: 078520.KS

Valuation Snapshot

Stable Growth	$5,505.64 - $8,517.38	$6,902.36
Multi-Stage	$12,779.87 - $14,053.82	$13,404.38
Blended Fair Value	$10,153.37
Current Price	$7,780.00
Upside	30.51%
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	0.00%	10.75%	364.22	1,270.78	0.00	0.00	0.00	0.00	0.00	232.64	158.67	4.81
YoY Growth	-	-	-71.34%	0.00%	0.00%	0.00%	0.00%	0.00%	-100.00%	46.62%	3,198.89%	-96.33%
Dividend Yield	-	-	5.69%	18.03%	0.00%	0.00%	0.00%	0.00%	0.00%	1.23%	0.67%	0.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,384.49
(-) Cash Dividends Paid (M)	10,691.82
(=) Cash Retained (M)	4,692.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,076.90	1,923.06	1,153.84
Cash Retained (M)	4,692.67	4,692.67	4,692.67
(-) Cash Required (M)	-3,076.90	-1,923.06	-1,153.84
(=) Excess Retained (M)	1,615.77	2,769.61	3,538.83
(/) Shares Outstanding (M)	26.00	26.00	26.00
(=) Excess Retained per Share	62.15	106.53	136.12
LTM Dividend per Share	411.25	411.25	411.25
(+) Excess Retained per Share	62.15	106.53	136.12
(=) Adjusted Dividend	473.40	517.78	547.37
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$5,505.64	$6,902.36	$8,517.38
Upside / Downside	-29.23%	-11.28%	9.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,384.49	15,230.64	15,078.33	14,927.55	14,778.28	14,630.49	15,069.41
Payout Ratio	69.50%	73.60%	77.70%	81.80%	85.90%	90.00%	92.50%
Projected Dividends (M)	10,691.82	11,209.44	11,715.63	12,210.58	12,694.46	13,167.44	13,939.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	10,426.17	10,532.56	10,638.95
Year 2 PV (M)	10,135.56	10,343.47	10,553.48
Year 3 PV (M)	9,825.61	10,129.48	10,439.54
Year 4 PV (M)	9,501.20	9,894.98	10,300.88
Year 5 PV (M)	9,166.57	9,643.90	10,140.90
PV of Terminal Value (M)	283,199.18	297,946.02	313,300.88
Equity Value (M)	332,254.30	348,490.40	365,374.63
Shares Outstanding (M)	26.00	26.00	26.00
Fair Value	$12,779.87	$13,404.38	$14,053.82
Upside / Downside	64.27%	72.29%	80.64%

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

Able C&C Co., Ltd. (078520.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener