DDM Analysis: 001770.KS

Valuation Snapshot

Stable Growth	$58,651.68 - $110,778.42	$79,769.08
Multi-Stage	$79,893.19 - $87,800.57	$83,771.37
Blended Fair Value	$81,770.22
Current Price	$18,710.00
Upside	337.04%
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%	-3.97%	99.91	99.91	99.91	99.91	99.91	99.91	99.91	249.78	349.69	199.82
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-60.00%	-28.57%	75.00%	33.33%
Dividend Yield	-	-	0.67%	0.52%	0.30%	0.32%	0.42%	0.62%	0.44%	1.14%	1.34%	1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,667.08
(-) Cash Dividends Paid (M)	121.49
(=) Cash Retained (M)	4,545.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	933.42	583.38	350.03
Cash Retained (M)	4,545.59	4,545.59	4,545.59
(-) Cash Required (M)	-933.42	-583.38	-350.03
(=) Excess Retained (M)	3,612.17	3,962.20	4,195.56
(/) Shares Outstanding (M)	1.22	1.22	1.22
(=) Excess Retained per Share	2,970.63	3,258.50	3,450.41
LTM Dividend per Share	99.91	99.91	99.91
(+) Excess Retained per Share	2,970.63	3,258.50	3,450.41
(=) Adjusted Dividend	3,070.54	3,358.41	3,550.32
WACC / Discount Rate	6.98%	6.98%	6.98%
Growth Rate	1.66%	2.66%	3.66%
Fair Value	$58,651.68	$79,769.08	$110,778.42
Upside / Downside	213.48%	326.34%	492.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,667.08	4,791.35	4,918.93	5,049.91	5,184.37	5,322.42	5,482.09
Payout Ratio	2.60%	20.08%	37.56%	55.04%	72.52%	90.00%	92.50%
Projected Dividends (M)	121.49	962.22	1,847.64	2,779.53	3,759.74	4,790.18	5,070.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.98%	6.98%	6.98%
Growth Rate	1.66%	2.66%	3.66%
Year 1 PV (M)	890.64	899.40	908.16
Year 2 PV (M)	1,582.96	1,614.25	1,645.85
Year 3 PV (M)	2,204.19	2,269.88	2,336.86
Year 4 PV (M)	2,759.70	2,869.90	2,983.36
Year 5 PV (M)	3,254.48	3,417.72	3,587.45
PV of Terminal Value (M)	86,455.00	90,791.52	95,300.35
Equity Value (M)	97,146.97	101,862.67	106,762.03
Shares Outstanding (M)	1.22	1.22	1.22
Fair Value	$79,893.19	$83,771.37	$87,800.57
Upside / Downside	327.01%	347.74%	369.27%

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

Shin Hwa Dynamics Co., Ltd. (001770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener