DDM Analysis: 004690.KS

Valuation Snapshot

Stable Growth	$455,949.60 - $876,662.49	$624,359.84
Multi-Stage	$722,331.22 - $794,323.23	$757,635.07
Blended Fair Value	$690,997.46
Current Price	$124,400.00
Upside	455.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.79%	-0.40%	3,000.02	3,000.02	3,000.02	3,000.02	3,122.14	3,122.14	3,122.14	2,601.79	2,601.79	2,081.43
YoY Growth	-	-	0.00%	0.00%	0.00%	-3.91%	0.00%	0.00%	20.00%	0.00%	25.00%	-33.33%
Dividend Yield	-	-	3.48%	3.23%	0.58%	2.83%	3.98%	4.65%	3.29%	2.29%	2.43%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99,768.54
(-) Cash Dividends Paid (M)	10,272.08
(=) Cash Retained (M)	89,496.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,953.71	12,471.07	7,482.64
Cash Retained (M)	89,496.46	89,496.46	89,496.46
(-) Cash Required (M)	-19,953.71	-12,471.07	-7,482.64
(=) Excess Retained (M)	69,542.75	77,025.39	82,013.82
(/) Shares Outstanding (M)	3.42	3.42	3.42
(=) Excess Retained per Share	20,310.38	22,495.73	23,952.63
LTM Dividend per Share	3,000.02	3,000.02	3,000.02
(+) Excess Retained per Share	20,310.38	22,495.73	23,952.63
(=) Adjusted Dividend	23,310.41	25,495.76	26,952.66
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$455,949.60	$624,359.84	$876,662.49
Upside / Downside	266.52%	401.90%	604.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99,768.54	101,914.43	104,106.49	106,345.69	108,633.06	110,969.62	114,298.71
Payout Ratio	10.30%	26.24%	42.18%	58.12%	74.06%	90.00%	92.50%
Projected Dividends (M)	10,272.08	26,739.01	43,909.56	61,806.37	80,452.75	99,872.66	105,726.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	24,902.84	25,149.03	25,395.23
Year 2 PV (M)	38,086.07	38,842.85	39,607.07
Year 3 PV (M)	49,927.97	51,423.46	52,948.51
Year 4 PV (M)	60,527.83	62,957.13	65,458.82
Year 5 PV (M)	69,978.46	73,506.64	77,175.73
PV of Terminal Value (M)	2,229,838.93	2,342,263.38	2,459,177.37
Equity Value (M)	2,473,262.10	2,594,142.49	2,719,762.73
Shares Outstanding (M)	3.42	3.42	3.42
Fair Value	$722,331.22	$757,635.07	$794,323.23
Upside / Downside	480.65%	509.03%	538.52%

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

Samchully Co.,Ltd (004690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener