DDM Analysis: 017810.KS

Valuation Snapshot

Stable Growth	$65,154.99 - $124,212.40	$116,405.21
Multi-Stage	$19,755.40 - $21,607.34	$20,664.41
Blended Fair Value	$68,534.81
Current Price	$14,780.00
Upside	363.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.34%	13.59%	439.44	383.21	119.02	120.20	120.13	136.54	122.33	110.89	110.89	122.46
YoY Growth	-	-	14.67%	221.97%	-0.98%	0.06%	-12.02%	11.61%	10.32%	0.00%	-9.45%	-0.35%
Dividend Yield	-	-	2.86%	3.45%	1.19%	0.71%	0.70%	1.48%	1.22%	0.81%	0.85%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,028.02
(-) Cash Dividends Paid (M)	17,721.15
(=) Cash Retained (M)	9,306.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,405.60	3,378.50	2,027.10
Cash Retained (M)	9,306.88	9,306.88	9,306.88
(-) Cash Required (M)	-5,405.60	-3,378.50	-2,027.10
(=) Excess Retained (M)	3,901.27	5,928.37	7,279.77
(/) Shares Outstanding (M)	43.27	43.27	43.27
(=) Excess Retained per Share	90.15	137.00	168.22
LTM Dividend per Share	409.51	409.51	409.51
(+) Excess Retained per Share	90.15	137.00	168.22
(=) Adjusted Dividend	499.66	546.50	577.73
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,154.99	$116,405.21	$124,212.40
Upside / Downside	340.83%	687.59%	740.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,028.02	28,784.85	30,655.86	32,648.49	34,770.64	37,030.74	38,141.66
Payout Ratio	65.57%	70.45%	75.34%	80.23%	85.11%	90.00%	92.50%
Projected Dividends (M)	17,721.15	20,279.69	23,095.97	26,192.69	29,594.40	33,327.66	35,281.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,897.05	19,076.16	19,255.28
Year 2 PV (M)	20,054.02	20,435.99	20,821.57
Year 3 PV (M)	21,192.29	21,800.64	22,420.53
Year 4 PV (M)	22,312.07	23,170.13	24,052.70
Year 5 PV (M)	23,413.58	24,544.46	25,718.63
PV of Terminal Value (M)	749,031.14	785,209.62	822,772.74
Equity Value (M)	854,900.13	894,237.01	935,041.45
Shares Outstanding (M)	43.27	43.27	43.27
Fair Value	$19,755.40	$20,664.41	$21,607.34
Upside / Downside	33.66%	39.81%	46.19%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Pulmuone Co., Ltd. (017810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener