DDM Analysis: 003650.KS

Valuation Snapshot

Stable Growth	$1,084,875.89 - $6,147,902.78	$1,983,506.34
Multi-Stage	$891,242.33 - $977,716.01	$933,669.46
Blended Fair Value	$1,458,587.90
Current Price	$106,500.00
Upside	1,269.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.80%	2.61%	2,799.96	2,499.97	2,499.97	2,099.97	2,024.76	1,676.89	1,864.42	2,506.04	2,392.13	2,050.40
YoY Growth	-	-	12.00%	0.00%	19.05%	3.71%	20.75%	-10.06%	-25.60%	4.76%	16.67%	-5.26%
Dividend Yield	-	-	2.80%	3.19%	3.79%	2.57%	2.72%	3.35%	2.37%	3.07%	2.80%	2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,847.22
(-) Cash Dividends Paid (M)	4,538.94
(=) Cash Retained (M)	45,308.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,969.44	6,230.90	3,738.54
Cash Retained (M)	45,308.28	45,308.28	45,308.28
(-) Cash Required (M)	-9,969.44	-6,230.90	-3,738.54
(=) Excess Retained (M)	35,338.84	39,077.38	41,569.74
(/) Shares Outstanding (M)	1.51	1.51	1.51
(=) Excess Retained per Share	23,356.80	25,827.74	27,475.04
LTM Dividend per Share	2,999.96	2,999.96	2,999.96
(+) Excess Retained per Share	23,356.80	25,827.74	27,475.04
(=) Adjusted Dividend	26,356.76	28,827.70	30,475.00
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	3.94%	4.94%	5.94%
Fair Value	$1,084,875.89	$1,983,506.34	$6,147,902.78
Upside / Downside	918.66%	1,762.45%	5,672.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,847.22	52,308.34	54,890.99	57,601.14	60,445.11	63,429.49	65,332.38
Payout Ratio	9.11%	25.28%	41.46%	57.64%	73.82%	90.00%	92.50%
Projected Dividends (M)	4,538.94	13,225.93	22,759.68	33,202.61	44,621.27	57,086.54	60,432.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	3.94%	4.94%	5.94%
Year 1 PV (M)	12,304.71	12,423.10	12,541.48
Year 2 PV (M)	19,699.54	20,080.43	20,464.97
Year 3 PV (M)	26,736.67	27,515.83	28,309.99
Year 4 PV (M)	33,428.89	34,734.07	36,077.11
Year 5 PV (M)	39,788.61	41,739.86	43,766.93
PV of Terminal Value (M)	1,216,491.23	1,276,148.60	1,338,123.85
Equity Value (M)	1,348,449.65	1,412,641.89	1,479,284.33
Shares Outstanding (M)	1.51	1.51	1.51
Fair Value	$891,242.33	$933,669.46	$977,716.01
Upside / Downside	736.85%	776.68%	818.04%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Michang Oil Ind .Co.,Ltd. (003650.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener