DDM Analysis: 002450.KS

Valuation Snapshot

Stable Growth	$2,298.76 - $3,457.50	$2,846.78
Multi-Stage	$5,118.47 - $5,643.17	$5,375.61
Blended Fair Value	$4,111.20
Current Price	$1,261.00
Upside	226.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.61%	2.15%	53.04	53.04	54.29	54.68	54.68	54.68	55.99	51.62	51.63	51.62
YoY Growth	-	-	0.00%	-2.31%	-0.70%	0.00%	0.00%	-2.34%	8.45%	-0.01%	0.01%	20.34%
Dividend Yield	-	-	4.70%	4.15%	4.39%	3.06%	3.40%	4.27%	2.84%	2.40%	2.23%	1.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,917.17
(-) Cash Dividends Paid (M)	3,801.37
(=) Cash Retained (M)	17,115.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,183.43	2,614.65	1,568.79
Cash Retained (M)	17,115.80	17,115.80	17,115.80
(-) Cash Required (M)	-4,183.43	-2,614.65	-1,568.79
(=) Excess Retained (M)	12,932.36	14,501.15	15,547.01
(/) Shares Outstanding (M)	76.38	76.38	76.38
(=) Excess Retained per Share	169.32	189.85	203.55
LTM Dividend per Share	49.77	49.77	49.77
(+) Excess Retained per Share	169.32	189.85	203.55
(=) Adjusted Dividend	219.08	239.62	253.32
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.61%	-1.61%	-0.61%
Fair Value	$2,298.76	$2,846.78	$3,457.50
Upside / Downside	82.30%	125.76%	174.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,917.17	20,581.26	20,250.74	19,925.53	19,605.55	19,290.70	19,869.43
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	3,801.37	6,696.89	9,498.42	12,208.25	14,828.60	17,361.63	18,379.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-2.61%	-1.61%	-0.61%
Year 1 PV (M)	6,213.96	6,277.76	6,341.57
Year 2 PV (M)	8,177.92	8,346.72	8,517.24
Year 3 PV (M)	9,753.05	10,056.57	10,366.32
Year 4 PV (M)	10,992.16	11,450.61	11,923.25
Year 5 PV (M)	11,941.78	12,567.57	13,219.31
PV of Terminal Value (M)	343,871.50	361,891.37	380,658.88
Equity Value (M)	390,950.37	410,590.59	431,026.56
Shares Outstanding (M)	76.38	76.38	76.38
Fair Value	$5,118.47	$5,375.61	$5,643.17
Upside / Downside	305.91%	326.30%	347.52%

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

SAMICK MUSICAL INSTRUMENT Co., Ltd (002450.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener