DDM Analysis: 007570.KS

Valuation Snapshot

Stable Growth	$3,113.07 - $4,265.47	$3,696.67
Multi-Stage	$15,901.78 - $17,680.02	$16,771.77
Blended Fair Value	$10,234.22
Current Price	$13,710.00
Upside	-25.35%
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	-12.55%	-7.61%	165.42	215.56	219.26	487.96	272.61	323.43	110.05	292.52	196.23	115.22
YoY Growth	-	-	-23.26%	-1.69%	-55.07%	79.00%	-15.71%	193.89%	-62.38%	49.07%	70.32%	-68.44%
Dividend Yield	-	-	1.67%	1.46%	1.30%	1.80%	0.82%	0.78%	0.38%	0.72%	0.52%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,262.02
(-) Cash Dividends Paid (M)	3,784.82
(=) Cash Retained (M)	7,477.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,252.40	1,407.75	844.65
Cash Retained (M)	7,477.20	7,477.20	7,477.20
(-) Cash Required (M)	-2,252.40	-1,407.75	-844.65
(=) Excess Retained (M)	5,224.79	6,069.44	6,632.55
(/) Shares Outstanding (M)	17.98	17.98	17.98
(=) Excess Retained per Share	290.59	337.57	368.89
LTM Dividend per Share	210.50	210.50	210.50
(+) Excess Retained per Share	290.59	337.57	368.89
(=) Adjusted Dividend	501.10	548.08	579.39
WACC / Discount Rate	4.94%	4.94%	4.94%
Growth Rate	-9.61%	-8.61%	-7.61%
Fair Value	$3,113.07	$3,696.67	$4,265.47
Upside / Downside	-77.29%	-73.04%	-68.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,262.02	10,292.33	9,406.13	8,596.24	7,856.08	7,179.65	7,395.04
Payout Ratio	33.61%	44.89%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	3,784.82	4,619.77	5,282.88	5,797.54	6,184.42	6,461.69	6,840.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.94%	4.94%	4.94%
Growth Rate	-9.61%	-8.61%	-7.61%
Year 1 PV (M)	4,354.15	4,402.32	4,450.49
Year 2 PV (M)	4,692.85	4,797.26	4,902.82
Year 3 PV (M)	4,853.93	5,016.82	5,183.31
Year 4 PV (M)	4,880.13	5,099.70	5,326.60
Year 5 PV (M)	4,805.76	5,077.54	5,361.48
PV of Terminal Value (M)	262,323.23	277,158.54	292,657.59
Equity Value (M)	285,910.06	301,552.20	317,882.30
Shares Outstanding (M)	17.98	17.98	17.98
Fair Value	$15,901.78	$16,771.77	$17,680.02
Upside / Downside	15.99%	22.33%	28.96%

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

Ilyang Pharmaceutical Co.,Ltd (007570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener