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 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

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