DDM Analysis: 035890.KQ

Valuation Snapshot

Stable Growth	$13,404.19 - $32,962.36	$20,013.76
Multi-Stage	$16,113.79 - $17,698.83	$16,891.28
Blended Fair Value	$18,452.52
Current Price	$1,716.00
Upside	975.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.34%	0.00%	47.25	52.01	58.35	46.23	31.83	13.57	13.64	8.31	0.00	0.00
YoY Growth	-	-	-9.16%	-10.86%	26.21%	45.22%	134.63%	-0.49%	64.12%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.22%	3.86%	4.68%	2.42%	1.95%	1.75%	1.13%	0.74%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	117,279.30
(-) Cash Dividends Paid (M)	8,830.67
(=) Cash Retained (M)	108,448.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,455.86	14,659.91	8,795.95
Cash Retained (M)	108,448.64	108,448.64	108,448.64
(-) Cash Required (M)	-23,455.86	-14,659.91	-8,795.95
(=) Excess Retained (M)	84,992.78	93,788.73	99,652.69
(/) Shares Outstanding (M)	186.91	186.91	186.91
(=) Excess Retained per Share	454.72	501.78	533.15
LTM Dividend per Share	47.25	47.25	47.25
(+) Excess Retained per Share	454.72	501.78	533.15
(=) Adjusted Dividend	501.97	549.03	580.40
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$13,404.19	$20,013.76	$32,962.36
Upside / Downside	681.13%	1,066.30%	1,820.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	117,279.30	121,476.47	125,823.84	130,326.79	134,990.90	139,821.92	144,016.58
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	8,830.67	29,183.12	50,981.00	74,301.70	99,226.30	125,839.73	133,215.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	27,157.79	27,422.54	27,687.29
Year 2 PV (M)	44,150.31	45,015.32	45,888.71
Year 3 PV (M)	59,880.71	61,649.09	63,451.96
Year 4 PV (M)	74,417.94	77,362.54	80,393.66
Year 5 PV (M)	87,827.66	92,192.93	96,730.08
PV of Terminal Value (M)	2,718,426.88	2,853,540.01	2,993,972.90
Equity Value (M)	3,011,861.30	3,157,182.43	3,308,124.61
Shares Outstanding (M)	186.91	186.91	186.91
Fair Value	$16,113.79	$16,891.28	$17,698.83
Upside / Downside	839.03%	884.34%	931.40%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Seohee Construction Co., Ltd. (035890.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener