DDM Analysis: 010100.KS

Valuation Snapshot

Stable Growth	$24,520.29 - $63,843.45	$37,281.62
Multi-Stage	$27,402.28 - $30,085.33	$28,718.45
Blended Fair Value	$33,000.03
Current Price	$4,275.00
Upside	671.93%
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%	2.13%	99.89	69.92	52.06	49.94	49.94	0.00	0.00	49.94	0.00	63.72
YoY Growth	-	-	42.86%	34.31%	4.23%	0.00%	0.00%	0.00%	-100.00%	0.00%	-100.00%	-21.22%
Dividend Yield	-	-	2.37%	1.31%	1.92%	1.72%	1.64%	0.00%	0.00%	2.25%	0.00%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,187.79
(-) Cash Dividends Paid (M)	3,045.04
(=) Cash Retained (M)	30,142.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,637.56	4,148.47	2,489.08
Cash Retained (M)	30,142.75	30,142.75	30,142.75
(-) Cash Required (M)	-6,637.56	-4,148.47	-2,489.08
(=) Excess Retained (M)	23,505.19	25,994.27	27,653.66
(/) Shares Outstanding (M)	30.48	30.48	30.48
(=) Excess Retained per Share	771.07	852.72	907.15
LTM Dividend per Share	99.89	99.89	99.89
(+) Excess Retained per Share	771.07	852.72	907.15
(=) Adjusted Dividend	870.96	952.61	1,007.04
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.88%	3.88%	4.88%
Fair Value	$24,520.29	$37,281.62	$63,843.45
Upside / Downside	473.57%	772.08%	1,393.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,187.79	34,476.47	35,815.19	37,205.89	38,650.59	40,151.39	41,355.93
Payout Ratio	9.18%	25.34%	41.51%	57.67%	73.84%	90.00%	92.50%
Projected Dividends (M)	3,045.04	8,736.39	14,865.13	21,456.66	28,537.68	36,136.25	38,254.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.88%	3.88%	4.88%
Year 1 PV (M)	8,121.37	8,200.30	8,279.24
Year 2 PV (M)	12,845.86	13,096.79	13,350.15
Year 3 PV (M)	17,236.68	17,744.19	18,261.57
Year 4 PV (M)	21,311.16	22,151.88	23,017.23
Year 5 PV (M)	25,085.85	26,328.92	27,620.79
PV of Terminal Value (M)	750,730.23	787,931.06	826,592.22
Equity Value (M)	835,331.14	875,453.15	917,121.20
Shares Outstanding (M)	30.48	30.48	30.48
Fair Value	$27,402.28	$28,718.45	$30,085.33
Upside / Downside	540.99%	571.78%	603.75%

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

Korea Movenex Co., Ltd. (010100.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener