DDM Analysis: 024900.KS

Valuation Snapshot

Stable Growth	$21,057.75 - $51,485.29	$48,249.25
Multi-Stage	$7,411.15 - $8,116.58	$7,757.36
Blended Fair Value	$28,003.31
Current Price	$2,100.00
Upside	1,233.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.16%	-18.50%	49.71	0.00	0.00	0.00	0.00	19.84	53.89	9.83	131.53	483.92
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	-100.00%	-63.18%	448.00%	-92.52%	-72.82%	25.85%
Dividend Yield	-	-	1.86%	0.00%	0.00%	0.00%	0.00%	2.63%	4.11%	0.65%	8.22%	24.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,444.42
(-) Cash Dividends Paid (M)	1,621.38
(=) Cash Retained (M)	6,823.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,688.88	1,055.55	633.33
Cash Retained (M)	6,823.04	6,823.04	6,823.04
(-) Cash Required (M)	-1,688.88	-1,055.55	-633.33
(=) Excess Retained (M)	5,134.16	5,767.49	6,189.71
(/) Shares Outstanding (M)	32.62	32.62	32.62
(=) Excess Retained per Share	157.40	176.82	189.76
LTM Dividend per Share	49.71	49.71	49.71
(+) Excess Retained per Share	157.40	176.82	189.76
(=) Adjusted Dividend	207.11	226.52	239.47
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$21,057.75	$48,249.25	$51,485.29
Upside / Downside	902.75%	2,197.58%	2,351.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,444.42	8,993.31	9,577.87	10,200.44	10,863.46	11,569.59	11,916.68
Payout Ratio	19.20%	33.36%	47.52%	61.68%	75.84%	90.00%	92.50%
Projected Dividends (M)	1,621.38	3,000.21	4,551.44	6,291.65	8,238.86	10,412.63	11,022.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,789.66	2,816.10	2,842.55
Year 2 PV (M)	3,935.04	4,009.99	4,085.65
Year 3 PV (M)	5,057.83	5,203.03	5,350.97
Year 4 PV (M)	6,158.39	6,395.22	6,638.82
Year 5 PV (M)	7,237.02	7,586.58	7,949.50
PV of Terminal Value (M)	216,564.25	227,024.38	237,884.85
Equity Value (M)	241,742.19	253,035.29	264,752.34
Shares Outstanding (M)	32.62	32.62	32.62
Fair Value	$7,411.15	$7,757.36	$8,116.58
Upside / Downside	252.91%	269.40%	286.50%

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

Analysis Mode

Ticker

Industry

Sector

DY DEOKYANG Co.,Ltd. (024900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener