DDM Analysis: 005750.KS

Valuation Snapshot

Stable Growth	$12,914.96 - $71,729.76	$23,530.02
Multi-Stage	$10,148.02 - $11,115.21	$10,622.64
Blended Fair Value	$17,076.33
Current Price	$4,265.00
Upside	300.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.96%	6.20%	110.52	110.52	130.61	131.48	129.31	150.25	150.71	130.61	121.44	91.40
YoY Growth	-	-	0.00%	-15.38%	-0.66%	1.68%	-13.94%	-0.31%	15.38%	7.55%	32.87%	50.92%
Dividend Yield	-	-	2.81%	2.89%	3.86%	1.71%	1.99%	5.50%	2.79%	2.25%	1.55%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,526.62
(-) Cash Dividends Paid (M)	2,500.84
(=) Cash Retained (M)	4,025.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,305.32	815.83	489.50
Cash Retained (M)	4,025.79	4,025.79	4,025.79
(-) Cash Required (M)	-1,305.32	-815.83	-489.50
(=) Excess Retained (M)	2,720.46	3,209.96	3,536.29
(/) Shares Outstanding (M)	16.59	16.59	16.59
(=) Excess Retained per Share	163.94	193.44	213.11
LTM Dividend per Share	150.71	150.71	150.71
(+) Excess Retained per Share	163.94	193.44	213.11
(=) Adjusted Dividend	314.65	344.15	363.82
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$12,914.96	$23,530.02	$71,729.76
Upside / Downside	202.81%	451.70%	1,581.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,526.62	6,865.97	7,222.96	7,598.51	7,993.58	8,409.20	8,661.48
Payout Ratio	38.32%	48.65%	58.99%	69.33%	79.66%	90.00%	92.50%
Projected Dividends (M)	2,500.84	3,340.57	4,260.86	5,267.82	6,367.97	7,568.28	8,011.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	3,099.94	3,129.69	3,159.44
Year 2 PV (M)	3,669.12	3,739.89	3,811.33
Year 3 PV (M)	4,209.48	4,331.84	4,456.55
Year 4 PV (M)	4,722.06	4,905.96	5,095.17
Year 5 PV (M)	5,207.88	5,462.62	5,727.24
PV of Terminal Value (M)	147,486.70	154,700.99	162,194.86
Equity Value (M)	168,395.19	176,270.99	184,444.59
Shares Outstanding (M)	16.59	16.59	16.59
Fair Value	$10,148.02	$10,622.64	$11,115.21
Upside / Downside	137.94%	149.07%	160.61%

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

Daelim B&Co Co.,Ltd. (005750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener