DDM Analysis: 014620.KQ

Valuation Snapshot

Stable Growth	$21,201.71 - $42,632.90	$29,525.16
Multi-Stage	$46,540.43 - $51,254.78	$48,851.71
Blended Fair Value	$39,188.43
Current Price	$32,800.00
Upside	19.48%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.11%	-0.24%	157.75	105.17	105.17	105.17	105.17	85.22	105.17	157.75	157.75	158.89
YoY Growth	-	-	50.00%	0.00%	0.00%	0.00%	23.41%	-18.97%	-33.33%	0.00%	-0.71%	-1.64%
Dividend Yield	-	-	0.65%	0.94%	0.85%	1.20%	1.28%	1.67%	0.95%	1.37%	1.50%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,908.02
(-) Cash Dividends Paid (M)	5,311.47
(=) Cash Retained (M)	28,596.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,781.60	4,238.50	2,543.10
Cash Retained (M)	28,596.55	28,596.55	28,596.55
(-) Cash Required (M)	-6,781.60	-4,238.50	-2,543.10
(=) Excess Retained (M)	21,814.94	24,358.04	26,053.45
(/) Shares Outstanding (M)	26.56	26.56	26.56
(=) Excess Retained per Share	821.45	917.22	981.06
LTM Dividend per Share	200.01	200.01	200.01
(+) Excess Retained per Share	821.45	917.22	981.06
(=) Adjusted Dividend	1,021.46	1,117.22	1,181.06
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Fair Value	$21,201.71	$29,525.16	$42,632.90
Upside / Downside	-35.36%	-9.98%	29.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,908.02	34,377.86	34,854.21	35,337.16	35,826.81	36,323.23	37,412.93
Payout Ratio	15.66%	30.53%	45.40%	60.27%	75.13%	90.00%	92.50%
Projected Dividends (M)	5,311.47	10,496.07	15,823.33	21,296.20	26,917.71	32,690.91	34,606.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	0.39%	1.39%	2.39%
Year 1 PV (M)	9,876.78	9,975.16	10,073.55
Year 2 PV (M)	14,011.18	14,291.72	14,575.04
Year 3 PV (M)	17,744.66	18,280.25	18,826.52
Year 4 PV (M)	21,105.32	21,958.94	22,838.19
Year 5 PV (M)	24,119.56	25,345.08	26,619.91
PV of Terminal Value (M)	1,149,093.55	1,207,479.21	1,268,214.39
Equity Value (M)	1,235,951.04	1,297,330.36	1,361,147.60
Shares Outstanding (M)	26.56	26.56	26.56
Fair Value	$46,540.43	$48,851.71	$51,254.78
Upside / Downside	41.89%	48.94%	56.26%

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

Sung Kwang Bend Co.,Ltd. (014620.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener