DDM Analysis: 098460.KQ

Valuation Snapshot

Stable Growth	$2,719.04 - $4,318.13	$3,447.36
Multi-Stage	$5,284.38 - $5,806.73	$5,540.49
Blended Fair Value	$4,493.93
Current Price	$14,450.00
Upside	-68.90%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.10%	11.35%	137.93	140.92	121.83	111.68	115.08	130.60	135.42	80.09	59.93	59.90
YoY Growth	-	-	-2.13%	15.67%	9.09%	-2.95%	-11.89%	-3.56%	69.08%	33.64%	0.05%	27.25%
Dividend Yield	-	-	1.02%	0.76%	0.72%	0.59%	0.50%	0.84%	0.77%	0.40%	0.58%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,755.81
(-) Cash Dividends Paid (M)	9,237.23
(=) Cash Retained (M)	8,518.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,551.16	2,219.48	1,331.69
Cash Retained (M)	8,518.58	8,518.58	8,518.58
(-) Cash Required (M)	-3,551.16	-2,219.48	-1,331.69
(=) Excess Retained (M)	4,967.42	6,299.11	7,186.90
(/) Shares Outstanding (M)	66.59	66.59	66.59
(=) Excess Retained per Share	74.60	94.60	107.93
LTM Dividend per Share	138.73	138.73	138.73
(+) Excess Retained per Share	74.60	94.60	107.93
(=) Adjusted Dividend	213.33	233.33	246.66
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-0.90%	0.10%	1.10%
Fair Value	$2,719.04	$3,447.36	$4,318.13
Upside / Downside	-81.18%	-76.14%	-70.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,755.81	17,773.17	17,790.55	17,807.95	17,825.36	17,842.79	18,378.08
Payout Ratio	52.02%	59.62%	67.21%	74.81%	82.40%	90.00%	92.50%
Projected Dividends (M)	9,237.23	10,596.18	11,957.78	13,322.03	14,688.94	16,058.51	16,999.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-0.90%	0.10%	1.10%
Year 1 PV (M)	9,815.72	9,914.77	10,013.82
Year 2 PV (M)	10,261.15	10,469.29	10,679.52
Year 3 PV (M)	10,589.83	10,913.66	11,244.03
Year 4 PV (M)	10,816.38	11,259.62	11,716.36
Year 5 PV (M)	10,953.91	11,517.86	12,104.81
PV of Terminal Value (M)	299,429.76	314,845.55	330,889.84
Equity Value (M)	351,866.75	368,920.76	386,648.37
Shares Outstanding (M)	66.59	66.59	66.59
Fair Value	$5,284.38	$5,540.49	$5,806.73
Upside / Downside	-63.43%	-61.66%	-59.82%

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

Koh Young Technology Inc. (098460.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener