DDM Analysis: 120030.KS

Valuation Snapshot

Stable Growth	$67,801.18 - $92,198.71	$80,225.80
Multi-Stage	$111,367.77 - $122,807.60	$116,972.91
Blended Fair Value	$98,599.35
Current Price	$105,400.00
Upside	-6.45%
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	-21.14%	0.00%	527.95	1,598.09	1,605.70	1,653.37	1,681.80	1,730.86	1,836.98	1,927.39	0.00	0.00
YoY Growth	-	-	-66.96%	-0.47%	-2.88%	-1.69%	-2.83%	-5.78%	-4.69%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.56%	1.64%	1.61%	1.45%	1.24%	2.24%	2.25%	2.58%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,860.17
(-) Cash Dividends Paid (M)	475.04
(=) Cash Retained (M)	12,385.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,572.03	1,607.52	964.51
Cash Retained (M)	12,385.13	12,385.13	12,385.13
(-) Cash Required (M)	-2,572.03	-1,607.52	-964.51
(=) Excess Retained (M)	9,813.09	10,777.61	11,420.62
(/) Shares Outstanding (M)	0.95	0.95	0.95
(=) Excess Retained per Share	10,361.23	11,379.62	12,058.54
LTM Dividend per Share	501.58	501.58	501.58
(+) Excess Retained per Share	10,361.23	11,379.62	12,058.54
(=) Adjusted Dividend	10,862.81	11,881.20	12,560.12
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-5.26%	-4.26%	-3.26%
Fair Value	$67,801.18	$80,225.80	$92,198.71
Upside / Downside	-35.67%	-23.88%	-12.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,860.17	12,312.06	11,787.30	11,284.92	10,803.94	10,343.47	10,653.77
Payout Ratio	3.69%	20.96%	38.22%	55.48%	72.74%	90.00%	92.50%
Projected Dividends (M)	475.04	2,580.01	4,504.68	6,260.60	7,858.66	9,309.12	9,854.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-5.26%	-4.26%	-3.26%
Year 1 PV (M)	2,322.73	2,347.25	2,371.76
Year 2 PV (M)	3,651.06	3,728.54	3,806.84
Year 3 PV (M)	4,568.23	4,714.42	4,863.70
Year 4 PV (M)	5,162.48	5,383.92	5,612.41
Year 5 PV (M)	5,505.49	5,802.25	6,111.68
PV of Terminal Value (M)	84,266.16	88,808.37	93,544.38
Equity Value (M)	105,476.14	110,784.75	116,310.77
Shares Outstanding (M)	0.95	0.95	0.95
Fair Value	$111,367.77	$116,972.91	$122,807.60
Upside / Downside	5.66%	10.98%	16.52%

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

CHOSUN WELDING POHANG Co., Ltd (120030.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener