DDM Analysis: 000230.KS

Valuation Snapshot

Stable Growth	$42,050.08 - $60,897.81	$51,206.17
Multi-Stage	$67,235.54 - $74,029.54	$70,565.96
Blended Fair Value	$60,886.06
Current Price	$11,700.00
Upside	420.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.06%	-11.11%	104.32	119.17	97.68	97.68	94.57	177.26	181.06	92.59	633.03	420.32
YoY Growth	-	-	-12.46%	22.01%	0.00%	3.28%	-46.65%	-2.10%	95.56%	-85.37%	50.61%	24.12%
Dividend Yield	-	-	1.70%	1.29%	0.76%	0.45%	0.66%	2.31%	1.53%	0.68%	3.54%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66,919.34
(-) Cash Dividends Paid (M)	120.32
(=) Cash Retained (M)	66,799.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,383.87	8,364.92	5,018.95
Cash Retained (M)	66,799.02	66,799.02	66,799.02
(-) Cash Required (M)	-13,383.87	-8,364.92	-5,018.95
(=) Excess Retained (M)	53,415.16	58,434.11	61,780.07
(/) Shares Outstanding (M)	11.56	11.56	11.56
(=) Excess Retained per Share	4,620.49	5,054.63	5,344.07
LTM Dividend per Share	10.41	10.41	10.41
(+) Excess Retained per Share	4,620.49	5,054.63	5,344.07
(=) Adjusted Dividend	4,630.90	5,065.04	5,354.47
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$42,050.08	$51,206.17	$60,897.81
Upside / Downside	259.40%	337.66%	420.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66,919.34	66,250.15	65,587.65	64,931.77	64,282.45	63,639.63	65,548.82
Payout Ratio	0.18%	18.14%	36.11%	54.07%	72.04%	90.00%	92.50%
Projected Dividends (M)	120.32	12,020.32	23,682.31	35,109.86	46,306.48	57,275.67	60,632.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	10,937.24	11,048.84	11,160.45
Year 2 PV (M)	19,606.83	20,009.01	20,415.28
Year 3 PV (M)	26,448.69	27,266.63	28,101.27
Year 4 PV (M)	31,740.12	33,055.60	34,411.56
Year 5 PV (M)	35,721.42	37,581.51	39,518.30
PV of Terminal Value (M)	652,822.17	686,816.14	722,211.70
Equity Value (M)	777,276.47	815,777.75	855,818.55
Shares Outstanding (M)	11.56	11.56	11.56
Fair Value	$67,235.54	$70,565.96	$74,029.54
Upside / Downside	474.66%	503.13%	532.73%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ildong Holdings Co., Ltd. (000230.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener