DDM Analysis: 004830.KS

Valuation Snapshot

Stable Growth	$51,542.20 - $101,396.56	$95,023.43
Multi-Stage	$15,537.93 - $17,019.49	$16,265.05
Blended Fair Value	$55,644.24
Current Price	$5,230.00
Upside	963.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.85%	-0.20%	44.99	46.31	47.96	45.91	20.65	20.65	20.65	45.91	20.65	45.91
YoY Growth	-	-	-2.85%	-3.44%	4.48%	122.25%	0.00%	0.00%	-55.01%	122.25%	-55.01%	0.00%
Dividend Yield	-	-	0.66%	0.52%	0.96%	0.48%	0.08%	0.93%	0.66%	1.20%	0.40%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,814.76
(-) Cash Dividends Paid (M)	1,536.30
(=) Cash Retained (M)	6,278.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,562.95	976.85	586.11
Cash Retained (M)	6,278.46	6,278.46	6,278.46
(-) Cash Required (M)	-1,562.95	-976.85	-586.11
(=) Excess Retained (M)	4,715.51	5,301.61	5,692.35
(/) Shares Outstanding (M)	15.33	15.33	15.33
(=) Excess Retained per Share	307.65	345.89	371.38
LTM Dividend per Share	100.23	100.23	100.23
(+) Excess Retained per Share	307.65	345.89	371.38
(=) Adjusted Dividend	407.88	446.12	471.61
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$51,542.20	$95,023.43	$101,396.56
Upside / Downside	885.51%	1,716.89%	1,838.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,814.76	8,322.72	8,863.70	9,439.84	10,053.43	10,706.90	11,028.11
Payout Ratio	19.66%	33.73%	47.80%	61.86%	75.93%	90.00%	92.50%
Projected Dividends (M)	1,536.30	2,807.02	4,236.44	5,839.83	7,633.75	9,636.21	10,201.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,615.01	2,639.79	2,664.58
Year 2 PV (M)	3,676.68	3,746.71	3,817.40
Year 3 PV (M)	4,721.51	4,857.05	4,995.16
Year 4 PV (M)	5,749.72	5,970.83	6,198.27
Year 5 PV (M)	6,761.48	7,088.07	7,427.15
PV of Terminal Value (M)	214,634.05	225,000.95	235,764.62
Equity Value (M)	238,158.44	249,303.40	260,867.17
Shares Outstanding (M)	15.33	15.33	15.33
Fair Value	$15,537.93	$16,265.05	$17,019.49
Upside / Downside	197.09%	211.00%	225.42%

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

Mode

Ticker

Industry

Sector

Duksung Co., Ltd. (004830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener