DDM Analysis: 285130.KS

Valuation Snapshot

Stable Growth	$80,508.31 - $171,411.28	$114,460.18
Multi-Stage	$110,245.87 - $121,024.96	$115,533.10
Blended Fair Value	$114,996.64
Current Price	$57,900.00
Upside	98.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	27.27%	0.00%	916.30	1,552.32	3,492.62	1,358.37	312.03	274.43	0.00	0.00	0.00	0.00
YoY Growth	-	-	-40.97%	-55.55%	157.12%	335.33%	13.70%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.33%	2.47%	4.69%	1.00%	0.19%	0.49%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,108.49
(-) Cash Dividends Paid (M)	26,990.86
(=) Cash Retained (M)	58,117.63

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,021.70	10,638.56	6,383.14
Cash Retained (M)	58,117.63	58,117.63	58,117.63
(-) Cash Required (M)	-17,021.70	-10,638.56	-6,383.14
(=) Excess Retained (M)	41,095.93	47,479.07	51,734.49
(/) Shares Outstanding (M)	19.25	19.25	19.25
(=) Excess Retained per Share	2,134.88	2,466.48	2,687.54
LTM Dividend per Share	1,402.14	1,402.14	1,402.14
(+) Excess Retained per Share	2,134.88	2,466.48	2,687.54
(=) Adjusted Dividend	3,537.02	3,868.62	4,089.68
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.00%	3.00%	4.00%
Fair Value	$80,508.31	$114,460.18	$171,411.28
Upside / Downside	39.05%	97.69%	196.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,108.49	87,665.71	90,299.77	93,012.98	95,807.71	98,686.41	101,647.00
Payout Ratio	31.71%	43.37%	55.03%	66.69%	78.34%	90.00%	92.50%
Projected Dividends (M)	26,990.86	38,021.30	49,690.24	62,026.07	75,058.34	88,817.76	94,023.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.00%	3.00%	4.00%
Year 1 PV (M)	35,358.78	35,705.42	36,052.06
Year 2 PV (M)	42,974.57	43,821.30	44,676.29
Year 3 PV (M)	49,886.72	51,368.34	52,879.00
Year 4 PV (M)	56,140.96	58,375.05	60,675.17
Year 5 PV (M)	61,780.43	64,868.71	68,079.27
PV of Terminal Value (M)	1,876,064.04	1,969,844.57	2,067,338.48
Equity Value (M)	2,122,205.50	2,223,983.38	2,329,700.26
Shares Outstanding (M)	19.25	19.25	19.25
Fair Value	$110,245.87	$115,533.10	$121,024.96
Upside / Downside	90.41%	99.54%	109.02%

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

SK Chemicals Co.,Ltd (285130.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener