DDM Analysis: 103590.KS

Valuation Snapshot

Stable Growth	$301,771.56 - $355,538.03	$333,191.20
Multi-Stage	$204,016.55 - $223,887.05	$213,766.33
Blended Fair Value	$273,478.76
Current Price	$35,300.00
Upside	674.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	12.13%	169.74	100.30	77.15	46.29	0.00	0.00	46.29	46.29	61.72	61.72
YoY Growth	-	-	69.23%	30.00%	66.67%	0.00%	0.00%	-100.00%	0.00%	-25.01%	0.01%	14.29%
Dividend Yield	-	-	0.68%	0.51%	1.33%	0.87%	0.00%	0.00%	1.49%	1.00%	1.37%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,901.65
(-) Cash Dividends Paid (M)	28,606.36
(=) Cash Retained (M)	57,295.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,180.33	10,737.71	6,442.62
Cash Retained (M)	57,295.29	57,295.29	57,295.29
(-) Cash Required (M)	-17,180.33	-10,737.71	-6,442.62
(=) Excess Retained (M)	40,114.96	46,557.58	50,852.67
(/) Shares Outstanding (M)	48.05	48.05	48.05
(=) Excess Retained per Share	834.85	968.94	1,058.32
LTM Dividend per Share	595.34	595.34	595.34
(+) Excess Retained per Share	834.85	968.94	1,058.32
(=) Adjusted Dividend	1,430.20	1,564.28	1,653.67
WACC / Discount Rate	2.44%	2.44%	2.44%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$301,771.56	$333,191.20	$355,538.03
Upside / Downside	754.88%	843.88%	907.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,901.65	91,485.26	97,431.80	103,764.87	110,509.58	117,692.71	121,223.49
Payout Ratio	33.30%	44.64%	55.98%	67.32%	78.66%	90.00%	92.50%
Projected Dividends (M)	28,606.36	40,839.97	54,543.08	69,855.05	86,927.13	105,923.44	112,131.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.44%	2.44%	2.44%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,494.42	39,868.78	40,243.13
Year 2 PV (M)	51,008.25	51,979.81	52,960.54
Year 3 PV (M)	63,175.53	64,989.08	66,837.00
Year 4 PV (M)	76,025.07	78,948.78	81,956.02
Year 5 PV (M)	89,586.78	93,913.86	98,406.54
PV of Terminal Value (M)	9,483,756.33	9,941,825.31	10,417,425.66
Equity Value (M)	9,803,046.39	10,271,525.61	10,757,828.89
Shares Outstanding (M)	48.05	48.05	48.05
Fair Value	$204,016.55	$213,766.33	$223,887.05
Upside / Downside	477.95%	505.57%	534.24%

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

Iljin Electric Co.,Ltd (103590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener