DDM Analysis: 316140.KS

Valuation Snapshot

Stable Growth	$236,796.06 - $856,447.13	$750,208.11
Multi-Stage	$106,555.61 - $116,688.85	$111,528.99
Blended Fair Value	$430,868.55
Current Price	$22,450.00
Upside	1,819.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.95%	0.00%	1,173.93	1,307.65	875.44	492.33	675.74	584.91	449.93	449.93	224.96	674.89
YoY Growth	-	-	-10.23%	49.37%	77.82%	-27.14%	15.53%	30.00%	0.00%	100.00%	-66.67%	0.00%
Dividend Yield	-	-	7.11%	9.29%	7.67%	3.21%	6.69%	7.65%	3.18%	2.94%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,222,065.00
(-) Cash Dividends Paid (M)	356,011.00
(=) Cash Retained (M)	2,866,054.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	644,413.00	402,758.13	241,654.88
Cash Retained (M)	2,866,054.00	2,866,054.00	2,866,054.00
(-) Cash Required (M)	-644,413.00	-402,758.13	-241,654.88
(=) Excess Retained (M)	2,221,641.00	2,463,295.88	2,624,399.13
(/) Shares Outstanding (M)	748.19	748.19	748.19
(=) Excess Retained per Share	2,969.34	3,292.32	3,507.65
LTM Dividend per Share	475.83	475.83	475.83
(+) Excess Retained per Share	2,969.34	3,292.32	3,507.65
(=) Adjusted Dividend	3,445.17	3,768.15	3,983.48
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$236,796.06	$750,208.11	$856,447.13
Upside / Downside	954.77%	3,241.68%	3,714.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,222,065.00	3,431,499.23	3,654,546.67	3,892,092.21	4,145,078.20	4,414,508.29	4,546,943.53
Payout Ratio	11.05%	26.84%	42.63%	58.42%	74.21%	90.00%	92.50%
Projected Dividends (M)	356,011.00	920,991.23	1,557,914.75	2,273,747.13	3,076,055.54	3,973,057.46	4,205,922.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	852,379.16	860,458.58	868,538.00
Year 2 PV (M)	1,334,437.82	1,359,855.11	1,385,512.19
Year 3 PV (M)	1,802,495.31	1,854,238.47	1,906,962.52
Year 4 PV (M)	2,256,854.06	2,343,646.30	2,432,918.13
Year 5 PV (M)	2,697,810.71	2,828,115.98	2,963,408.34
PV of Terminal Value (M)	70,780,236.47	74,198,948.36	77,748,502.40
Equity Value (M)	79,724,213.53	83,445,262.80	87,305,841.57
Shares Outstanding (M)	748.19	748.19	748.19
Fair Value	$106,555.61	$111,528.99	$116,688.85
Upside / Downside	374.64%	396.79%	419.77%

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

Woori Financial Group Inc. (316140.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener