DDM Analysis: 039490.KS

Valuation Snapshot

Stable Growth	$2,298,600.12 - $7,438,095.30	$6,970,584.60
Multi-Stage	$973,495.97 - $1,065,817.31	$1,018,807.89
Blended Fair Value	$3,994,696.25
Current Price	$245,000.00
Upside	1,530.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.03%	27.16%	3,252.46	3,296.24	3,900.26	2,852.69	2,134.15	1,763.13	1,060.65	715.61	571.12	236.70
YoY Growth	-	-	-1.33%	-15.49%	36.72%	33.67%	21.04%	66.23%	48.22%	25.30%	141.28%	-19.54%
Dividend Yield	-	-	2.56%	2.75%	3.86%	2.89%	1.69%	2.52%	1.23%	0.66%	0.70%	0.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,013,067.64
(-) Cash Dividends Paid (M)	205,678.63
(=) Cash Retained (M)	807,389.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	202,613.53	126,633.46	75,980.07
Cash Retained (M)	807,389.01	807,389.01	807,389.01
(-) Cash Required (M)	-202,613.53	-126,633.46	-75,980.07
(=) Excess Retained (M)	604,775.49	680,755.56	731,408.94
(/) Shares Outstanding (M)	27.09	27.09	27.09
(=) Excess Retained per Share	22,327.36	25,132.42	27,002.46
LTM Dividend per Share	7,593.33	7,593.33	7,593.33
(+) Excess Retained per Share	22,327.36	25,132.42	27,002.46
(=) Adjusted Dividend	29,920.69	32,725.75	34,595.79
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,298,600.12	$6,970,584.60	$7,438,095.30
Upside / Downside	838.20%	2,745.14%	2,935.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,013,067.64	1,078,917.04	1,149,046.65	1,223,734.68	1,303,277.44	1,387,990.47	1,429,630.18
Payout Ratio	20.30%	34.24%	48.18%	62.12%	76.06%	90.00%	92.50%
Projected Dividends (M)	205,678.63	369,443.26	553,628.30	760,196.50	991,279.48	1,249,191.42	1,322,407.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	342,437.60	345,683.45	348,929.31
Year 2 PV (M)	475,648.00	484,707.75	493,852.98
Year 3 PV (M)	605,378.44	622,756.68	640,464.35
Year 4 PV (M)	731,696.36	759,835.34	788,778.23
Year 5 PV (M)	854,668.05	895,948.83	938,809.53
PV of Terminal Value (M)	23,359,013.58	24,487,262.67	25,658,692.51
Equity Value (M)	26,368,842.02	27,596,194.72	28,869,526.91
Shares Outstanding (M)	27.09	27.09	27.09
Fair Value	$973,495.97	$1,018,807.89	$1,065,817.31
Upside / Downside	297.35%	315.84%	335.03%

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

Kiwoom Securities Co., Ltd. (039490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener