DDM Analysis: 004430.KS

Valuation Snapshot

Stable Growth	$25,841.02 - $100,502.35	$43,799.99
Multi-Stage	$24,082.63 - $26,401.40	$25,220.34
Blended Fair Value	$34,510.16
Current Price	$9,860.00
Upside	250.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.34%	13.58%	250.44	500.87	200.35	120.21	150.26	160.28	140.24	140.24	70.12	60.10
YoY Growth	-	-	-50.00%	150.00%	66.67%	-20.00%	-6.25%	14.29%	0.00%	100.00%	16.67%	-14.29%
Dividend Yield	-	-	2.12%	3.54%	1.07%	0.53%	0.74%	1.75%	0.75%	0.46%	0.37%	0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,432.00
(-) Cash Dividends Paid (M)	7,200.00
(=) Cash Retained (M)	14,232.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,286.40	2,679.00	1,607.40
Cash Retained (M)	14,232.00	14,232.00	14,232.00
(-) Cash Required (M)	-4,286.40	-2,679.00	-1,607.40
(=) Excess Retained (M)	9,945.60	11,553.00	12,624.60
(/) Shares Outstanding (M)	23.96	23.96	23.96
(=) Excess Retained per Share	415.12	482.21	526.94
LTM Dividend per Share	300.52	300.52	300.52
(+) Excess Retained per Share	415.12	482.21	526.94
(=) Adjusted Dividend	715.64	782.74	827.46
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.62%	4.62%	5.62%
Fair Value	$25,841.02	$43,799.99	$100,502.35
Upside / Downside	162.08%	344.22%	919.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,432.00	22,421.41	23,456.50	24,539.37	25,672.24	26,857.40	27,663.12
Payout Ratio	33.59%	44.88%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	7,200.00	10,061.77	13,172.41	16,548.83	20,208.91	24,171.66	25,588.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	3.62%	4.62%	5.62%
Year 1 PV (M)	9,358.58	9,448.90	9,539.22
Year 2 PV (M)	11,395.60	11,616.62	11,839.76
Year 3 PV (M)	13,316.03	13,705.30	14,102.08
Year 4 PV (M)	15,124.68	15,717.06	16,326.67
Year 5 PV (M)	16,826.19	17,653.96	18,513.99
PV of Terminal Value (M)	510,956.70	536,093.36	562,209.72
Equity Value (M)	576,977.78	604,235.20	632,531.45
Shares Outstanding (M)	23.96	23.96	23.96
Fair Value	$24,082.63	$25,220.34	$26,401.40
Upside / Downside	144.25%	155.78%	167.76%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Songwon Industrial Co., Ltd. (004430.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener